COVA VARIABLE LIFE ACCOUNT FIVE
497, 2000-01-20
Previous: HOUSEHOLD CONSUMER LOAN TRUST 1997-2, 8-K, 2000-01-20
Next: CABOT INDUSTRIAL TRUST, S-8, 2000-01-20



                      THE MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE POLICY

                                                                       issued by

                                                 COVA VARIABLE LIFE ACCOUNT FIVE

                                                                             AND

                                                             COVA FINANCIAL LIFE
                                                               INSURANCE COMPANY




This prospectus  describes the Modified  Single Premium  Variable Life Insurance
Policy (Policy) offered by Cova Financial Life Insurance Company (Cova).

The Policy has been designed to be used for estate and  retirement  planning and
other insurance needs of individuals.

The Policy  offers you eighteen (18)  investment  portfolios  listed below.  The
investment  portfolios are part of Cova Series Trust,  General  American Capital
Company,  Templeton  Variable  Products  Series Fund and AIM Variable  Insurance
Funds, Inc. When you buy a Policy,  you bear the complete  investment risk. Your
Account  Value and,  under  certain  circumstances,  the death benefit under the
Policy,  may increase or decrease or the duration of the death  benefit may vary
depending  on the  investment  experience  of the  investment  portfolio(s)  you
select.


AIM Variable Insurance Funds, Inc.:

     Managed by A I M Advisors, Inc.
         AIM V.I. Capital Appreciation
         AIM V.I. Value

Cova Series Trust:

     Managed by J.P. Morgan Investment Management Inc.
         Select Equity
         Small Cap Stock
         Large Cap Stock
         International Equity
         Quality Bond

     Managed by Lord, Abbett & Co.
         Bond Debenture
         Mid-Cap Value
         Large Cap Research
         Developing Growth
         Lord Abbett Growth and Income

General American Capital Company:

     Managed by Conning Asset Management Company
         Money Market


Templeton Variable Products Series Fund, Class 1 Shares:

     Managed by Franklin Advisers, Inc.
         Franklin Growth Investments
         Franklin Small Cap Investments

     Managed by Templeton Investment Counsel, Inc.
         Templeton Bond
         Templeton International
         Templeton Stock

Please  read this  prospectus  before  investing  and keep it on file for future
reference.  It contains  important  information  about the Cova Modified  Single
Premium  Variable  Life  Insurance   Policy.   The  SEC  maintains  a  Web  site
(http://www.sec.gov) that contains materials incorporated by reference and other
information regarding companies that file electronically with the SEC.

The Policies:

*    are not bank deposits
*    are not federally insured
*    are not endorsed by any bank or government agency
*    are not guaranteed and may be subject to loss of principal

The  Securities and Exchange  Commission  has not approved or disapproved  these
securities  or  determined  if this  prospectus  is  accurate or  complete.  Any
representation to the contrary is a criminal offense.

May 1, 1999



TABLE OF CONTENTS                                         Page

  SPECIAL TERMS                                              3

  SUMMARY                                                    4

  PART I                                                     7

  1. THE VARIABLE LIFE INSURANCE POLICY                      7

  2. PURCHASES                                               7
     Premiums                                                7
     Application for a Policy                                7
     Allocation of Premiums                                  7
     Grace Period                                            8
     Accumulation Unit Values                                8

  3. INVESTMENT OPTIONS                                      8
     AIM Variable Insurance Funds, Inc.                      8
     Cova Series Trust                                       8
     General American Capital Company                        9
     Templeton Variable Products Series Fund                 9
     Transfers                                               9
     Dollar Cost Averaging Program                           9
     Automatic Rebalancing Program                          10
     Approved Asset Allocation Programs                     10
     Substitution                                           10

  4. EXPENSES                                               10
     Insurance Charges                                      10
        Mortality and Expense Risk Charge                   10
        Administrative Charge                               10
        Tax Expense Charge                                  10
        Cost of Insurance Charge                            10
     Annual Policy Maintenance Fee                          11
     Annual Withdrawal Amount                               11
     Surrender Charge                                       11
     Nursing Home Waiver                                    11
     Deferred Premium Tax Charge                            11
     Transfer Fee                                           12
     Taxes                                                  12
     Investment Portfolio Expenses                          13

  5. DEATH BENEFIT                                          15
     Accelerated Death Benefit                              15
     Joint Lives                                            15

  6. TAXES                                                  15
     Life Insurance in General                              15
     Taking Money Out of Your Policy                        15
     Diversification                                        16

  7. ACCESS TO YOUR MONEY                                   16
     Loans                                                  16
        Loan Amount                                         16
        Loan Account                                        16
        Loan Interest                                       16
        Interest Credited                                   16
        Preferred Loan                                      16
        Effect of Loan                                      16
        Loan Repayments                                     16
     Total Surrender                                        17
     Partial Surrenders                                     17
     Termination of the Policy                              17
     Reinstatement                                          17

8. OTHER INFORMATION                                        17
     Cova                                                   17
     Year 2000                                              17
     The Separate Account                                   17
     Distributor                                            18
     Suspension of Payments or Transfers                    18
     Ownership                                              18
        Owner                                               18
        Joint Owner                                         18
        Beneficiary                                         18
        Assignment                                          18

PART II                                                     19
     Cova                                                   19
     Executive Officers and Directors of Cova               19
     Voting                                                 22
        Disregard of Voting Instructions                    22
     The Separate Account                                   23
     Legal Opinions                                         23
     Reduction or Elimination of Surrender Charge           23
     Misstatement of Age or Sex                             23
     Cova's Right to Contest                                23
     Settlement Options                                     23
     Tax Status                                             23
        Introduction                                        24
        Diversification                                     24
        Tax Treatment of the Policy                         24
        Policy Proceeds                                     25
        Joint Lives                                         25
        Tax Treatment of Loans and Surrenders               25
        Multiple Policies                                   26
        Tax Treatment of Assignments                        26
        Qualified Plans                                     26
     Income Tax Withholding                                 26
     Reports to Owners                                      26
     Legal Proceedings                                      26
     Experts                                                26
     Financial Statements                                   26

APPENDIX A
Illustration of Policy Values                              A-1

SPECIAL TERMS

We have tried to make this prospectus as readable and  understandable for you as
possible. By the very nature of the Policy, however,  certain technical words or
terms are unavoidable and need an explanation.  We have identified some of those
words or terms.  For several of these terms we have provided a  definition.  For
the remainder, we believe that you will find an adequate discussion in the text.
For those  terms,  we have  identified  them in the text in italic  and the page
number  that is  indicated  below  is where we  believe  you will  find the best
explanation for the word or term.

Account  Value - The total value of your  Policy.  It is equal to the sum of the
Policy  values  allocated to the  investment  portfolios  and the Policy  values
allocated to the loan account.

Accumulation Unit - An accounting unit used to calculate Policy values when they
are allocated to the investment portfolios.

Cash Value - Your Policy's  Account Value less any surrender charge and less any
deferred premium tax charge and less any Policy maintenance fee.

Cash Surrender Value - Your Policy's Cash Value less any  outstanding  loans and
accrued loan interest.

Coverage Amount - It is the difference between the death benefit and the Account
Value.

Face Amount - The amount of coverage that you have chosen  (unless later reduced
by a partial surrender) and which will be used to determine the death benefit.

Maximum  Premium  Limit - This is the maximum  amount of premium  that Cova will
accept  under a Policy.  We can also  refer to this as MPL.  Cova's MPL has been
designed not to exceed the maximum  premium  allowed under the Internal  Revenue
Code for a specified Face Amount of Insurance for a given age.

Policy Date, Policy  Anniversary,  Policy Year - The Policy Date is the day your
premium was  initially  invested in the Money Market Fund which may be before we
actually issue the Policy.  It is the date from which Policy  Anniversaries  and
Policy Years are determined.

                                                          Page

Annual Withdrawal Amount                                    11
Beneficiary                                                 18
Business Day                                                 8
Death Benefit                                               15
Insured                                                      4
Investment Portfolio                                         8
Issue Date                                                  10
Joint Owner                                                 18
Loan Account                                                16
Monthly Deduction                                           10
Owner                                                       18
Net Death Benefit or Death Proceeds                         15
Premium                                                      7
Processing Date                                             10
Right to Examine Period                                      8
Surrender Charge                                            11





SUMMARY

The Prospectus is divided into three sections:

*    Summary,
*    Part I, and
*    Part II.

The sections in this Summary correspond to sections in Part I of this prospectus
which  discuss the topics in more  detail.  Even more  detailed  information  is
contained in Part II.



1.   THE VARIABLE LIFE INSURANCE POLICY

The variable life insurance  policy  offered by Cova is a contract  between you,
the owner, and Cova, an insurance company.

The  Policy  provides  for the  payment  of  death  proceeds  to  your  selected
beneficiary  upon the death of the  insured.  The death  proceeds  are free from
federal income taxes. The Policy can be used:

*    as part of your estate planning, or
*    to save for retirement.

The insured is the person  whose life is insured  under the Policy.  The insured
can be the same as the owner but does not have to be.

You can choose among  eighteen (18)  investment  portfolios  which are listed in
Item 3. The investment portfolios are the investment options available under the
Policy.  You can  allocate  your  unloaned  Account  Value  to any or all of the
investment  portfolios.  You can transfer between investment portfolios up to 12
times a year without  charge and without  being taxed.  If you make more than 12
transfers in a year, we will charge you a transfer fee.

While  the  Policy  is  in  force,   the  Account   Value  and,   under  certain
circumstances,  the death benefit, will vary, up or down, or the duration of the
death  benefit  may  vary  with the  investment  performance  of the  investment
portfolios you choose.

You are not taxed on the  earnings  until  you  surrender  or  borrow  from your
Policy.



2.   PURCHASES

You can purchase the Policy with a single premium. Under certain conditions, you
can make additional premiums.  Your registered  representative can help you fill
out the proper forms.

The minimum  initial  premium we will accept is generally  $10,000.  There is no
minimum  required for additional  premiums.  However,  the total of all premiums
paid will be  limited to that which is  required  to qualify  the Policy as life
insurance  under the Internal  Revenue  Code.  We call this the Maximum  Premium
Limit.

We may also require additional information.  In some circumstances,  the insured
may be required  to provide us with  medical  records or a complete  paramedical
examination.



3.   INVESTMENT OPTIONS

You can put your money in any or all of these  investment  portfolios  which are
described in the prospectuses for the funds:

Managed by A I M Advisors, Inc.

  AIM V.I. Capital Appreciation
  AIM V.I. Value

Managed by J.P. Morgan Investment
Management Inc.

  Select Equity
  Small Cap Stock
  Large Cap Stock
  International Equity
  Quality Bond

Managed by Lord, Abbett & Co.

  Bond Debenture
  Mid-Cap Value
  Large Cap Research
  Developing Growth
  Lord Abbett Growth and Income

Managed by Conning Asset Management Company

  Money Market

Managed by Franklin Advisers, Inc.

  Franklin Growth Investments
  Franklin Small Cap Investments

Managed by Templeton Investment Counsel, Inc.

  Templeton Bond
  Templeton International
  Templeton Stock

Depending  upon  market   conditions  and  the  performance  of  the  investment
portfolio(s)  you select,  you can make or lose money in any of these investment
portfolios.



4.   EXPENSES

The Policy has both insurance  features and investment  features,  and there are
costs  related to each that  reduce the return on your  investment.  Your Policy
could lapse if your Cash Surrender  Value is  insufficient  to cover any charges
due.

*    Each year Cova deducts a $30 Policy maintenance fee from your Policy.  Cova
     will not deduct this charge if the Account Value of your Policy is at least
     $50,000  at the time the  deduction  is to be made.  If you make a complete
     surrender  of your  Policy,  we will  deduct  the Policy  maintenance  fee,
     regardless of your Account Value at that time.

*    Cova also deducts  insurance  charges on a monthly basis. For the first ten
     years,  the total charges are equal,  on an annual  basis,  to 1.70% of the
     value of your Policy,  with 1/12 of that amount charged monthly.  After the
     tenth year, the total for insurance charges is .90% annually,  with 1/12 of
     that amount charged  monthly.  These totals exclude the charge  assessed to
     cover the cost of insurance.

*    Each month Cova will also deduct an  additional  insurance  charge to cover
     the cost of insurance. This charge will depend upon the:

     *    sex of the insured,

     *    age of the insured,

     *    rating classification of the insured, and

     *    whether your initial premium was 100% of the Maximum Premium Limit.

*    There are also daily  investment  charges  which apply to the average daily
     value of the  investment  portfolio and vary  depending upon the investment
     portfolio. These annual charges range from .205% to 1.30%.

*    If you make more than 12 transfers  in a year,  Cova deducts a transfer fee
     of $25 or 2% of the amount transferred, whichever is less.

*    If you take out more than the annual withdrawal  amount,  Cova may assess a
     surrender  charge which ranges from 7.5% of the premium  surrendered in the
     first year to 0% in the tenth year.  Each year you may  withdraw up to that
     sum of the excess of your Account  Value over  premiums paid which have not
     been previously  surrendered;  plus 10% of premiums without  incurring this
     surrender charge. We call this amount the annual withdrawal  amount. If you
     withdraw  premiums  before  the tenth  year,  Cova will  assess a  deferred
     premium tax charge which declines from 2.25% of premium  surrendered in the
     first  year to 0% in the  tenth  year.  After the  tenth  year  there is no
     surrender  charge or deferred  premium tax charge  when you  withdraw  your
     money.



5.   DEATH BENEFIT/DEATH PROCEEDS

The Policy provides for a Face Amount of insurance. The actual amount payable to
your  beneficiary is the death benefit less any loans plus accrued loan interest
under the  Policy.  This  amount is called  the death  proceeds.  It may also be
called the net death benefit.

The death benefit will be the greater of:

(1)  your Face Amount, or
(2)  your Account Value multiplied by a specified percentage.

These  percentages  vary by the age of the insured and are shown in your Policy.
Therefore,  increases in your Account  Value may increase the death  benefit.  A
decrease in Account Value may decrease the death benefit,  but the death benefit
will  never be less  than the Face  Amount  (so long as the  Policy  remains  in
force).  Also,  a partial  surrender  will  reduce  the Face  Amount in the same
proportion as the Account Value was reduced.

All or part of the death proceeds may be paid in a lump sum or applied under one
of the Settlement Options contained in the Policy.

The Policy is offered on a single life or on a "joint life" basis.  Under "joint
life" coverage, death proceeds are paid after the second insured's death.

At the time of application for a Policy,  you designate a beneficiary who is the
person or persons  who will  receive  the death  proceeds.  You can change  your
beneficiary  unless  you  have  designated  an  irrevocable   beneficiary.   The
beneficiary does not have to be a natural person.



6.   TAXES

Your earnings are not taxed until you take them out. In most cases,  your Policy
will be a modified  endowment  contract  unless it was  exchanged for a contract
issued before June 21, 1988. Money taken out of a modified endowment contract is
considered to come from earnings first and is taxed as income.  Also, if you are
younger  than 59-1/2  when you take money out,  you may be charged a 10% federal
tax penalty on the earnings withdrawn.

Death proceeds are paid to your beneficiary tax free.



7.   ACCESS TO YOUR MONEY

Under the Policy you have  access to a portion of your  Account  Value  equal to
earnings  without charge.  You may also withdraw up to 10% of premium each year,
without incurring the surrender charge. Premiums withdrawn in excess of this 10%
will incur a surrender  charge  during the first 10 years.  However,  a deferred
premium tax charge will be assessed on all premiums surrendered during the first
ten years.

The minimum  partial  surrender  that you can make is $500.  You can also borrow
some of your Cash Value. The minimum loan amount is $500.



8.   OTHER INFORMATION

Right to Examine

If you cancel  your  Policy  within ten days after you  receive it (or  whatever
period is required in your state), we will return to you the greater of

(1)  the premium(s) you paid, or

(2)  your  Account  Value  on the  day  we,  or the  agent  through  whom it was
     purchased, received the returned Policy.

Until the end of the time you are allowed to examine your Policy (10 days or the
required  period in your state) plus five days,  your premium will remain in the
Money  Market  Fund.  After  that,  we will  invest  your  Account  Value as you
requested.  In the  state  of  California,  if you are 60  years or older on the
Policy Date,  you can cancel your Policy  within 30 days after you receive it in
which case we will  refund  your  Account  Value as of the day we  receive  your
returned Policy.


Who Should Purchase the Policy?
The Policy is designed for an individual who wants to:

*    create or conserve his/her estate;
*    supplement retirement income; and
*    retain access to cash through loans and surrenders.

If you  currently  own a  variable  life  insurance  policy  on the  life of the
insured,  you should consider whether the purchase of the Policy is appropriate.
Also, you should carefully consider whether the Policy should be used to replace
an existing Policy on the life of an insured.

Cova will not issue a Policy on insureds older than 90.


Additional Features

*    You can arrange to have a regular amount of money automatically invested in
     selected investment portfolios each month, theoretically giving you a lower
     average cost per unit over time than a single one time purchase. The amount
     you  selected  will  be  placed  in the  Money  Market  Fund  and  will  be
     transferred to the selected  investment  portfolios  monthly.  We call this
     feature  Dollar  Cost  Averaging.  There is no  additional  charge for this
     feature.

*    You can arrange to  automatically  readjust  your  unloaned  Account  Value
     between  investment  portfolios  periodically  to keep the  allocation  you
     select. We call this feature Automatic Rebalancing.  There is no additional
     charge for this feature.

*    In the event the insured is  terminally  ill, you can request to receive up
     to 50% of the  death  benefit  up to a  maximum  of  $500,000.  If you have
     selected the Joint Life Option, the provision will only be available on the
     second  life  after  the  death of the  first.  We call  this  feature  the
     Accelerated Death Benefit. There is no additional charge for this feature.

*    If you or the joint owner are  confined  in a  qualifying  facility  for 90
     consecutive  days or more and if the  confinement  begins  after  the first
     Policy Year, you can make a full or partial surrender and we will waive the
     surrender charge. We call this feature the Nursing Home Waiver. There is no
     additional charge for this feature.

*    You can elect to have the death benefit  payable upon the death of a second
     person.  This benefit is written on spouses  only.  We call this option the
     Joint Life Option.

These features may not be suitable for your particular situation.



9.   INQUIRIES

If you need more information, please contact us at:

  Cova Life Sales Company
  One Tower Lane, Suite 3000
  Oakbrook Terrace, IL 60181
  800-523-1661

If you need Policy owner service (such as changes in Policy information, inquiry
into Policy values, or to make a loan), please contact us at:

  Cova Financial Life Insurance Company
  P.O. Box 10366
  Des Moines, IA 50306
  515-243-5834
  800-343-8496


PART I

1.   THE VARIABLE LIFE INSURANCE POLICY

This variable life insurance  policy is a contract  between you, the owner,  and
Cova,  an  insurance  company.  This kind of policy  is most  commonly  used for
retirement and/or estate planning.

During the insured's  lifetime,  you can select among the investment  portfolios
offered in the Policy.  (There are currently eighteen (18) investment portfolios
offered.  They are  listed in Item 3.) You can  transfer  between  them up to 12
times a year without  charge.  The Account Value and, under some  circumstances,
the death  benefit will go up or down or the  duration of the death  benefit may
vary depending upon the investment experience of the investment portfolio(s) you
select.  This gives you the  opportunity to capture the upside  potential of the
market. It also means you could lose money.

While  your money  remains in the  Policy,  you pay no current  income  taxes on
earnings or gains. This is called tax-deferred accumulation. It helps your money
grow  faster.  Subject to some  limitations,  you may take money out at any time
through loans or partial  surrenders.  Any money you take out, however, is taxed
as earnings  until all earnings  have been  removed from the Policy.  If you are
younger  than age  59-1/2  when  you  take  money  out,  you may  also  incur an
additional 10% federal tax penalty.  If you purchased a Policy in exchange for a
policy  issued  prior to June 21,  1988,  different  tax rules may  apply.  (See
Section 6. Taxes.  Part II also  contains more  detailed  information  regarding
taxes.)

Because this is a life insurance policy,  it provides a death benefit,  which is
an amount  greater than your Account  Value.  When the insured  dies,  the death
benefit  (minus  any  loans  and  any  accrued  loan  interest)  is paid to your
beneficiary  free from federal income tax. The tax-free  death benefit  combined
with the ability to use your money while you're  alive,  makes this an excellent
way to  accumulate  money you do not think you will use in your  lifetime  and a
tax-efficient way to provide for those you leave behind.



2.   PURCHASES

Premiums

Premiums are the monies you give us to purchase the Policy.  The minimum initial
premium we will accept is generally $10,000.  When you apply for the Policy, you
request a specific  amount of insurance.  We call this amount the Face Amount of
the Policy. Your initial premium must be 80%, 90% or 100% of the initial Maximum
Premium Limit (MPL).  The Internal  Revenue Code (Code) has established  certain
criteria  which must be met in order for a life  insurance  policy to qualify as
life insurance under the Code. The MPL satisfies one of the criteria. Cova's MPL
has been designed not to exceed the Maximum Premium Limit allowed under the Code
for a specified Face Amount of insurance for a given age.

You can invest  additional  premiums up to the MPL.  However,  if the additional
premium  increases  the amount of  insurance,  we will  require  evidence of the
insurability of the insured.  If all of your premiums total  $1,000,000 or more,
you will need Cova's prior approval  before you add premiums.  If the additional
premium would cause the Policy to fail to meet the criteria  established  by the
Code to qualify as life  insurance,  Cova will send the  premium  back within 60
days of the anniversary of the Policy Date (Policy Anniversary).  The amount and
frequency of  additional  premiums  will affect the Account Value of your Policy
and may affect the amount or duration of your insurance.


Application for a Policy

To purchase a Policy, you may be required to submit an application to Cova which
requests some information regarding the proposed insured. In some cases, we will
ask for additional information.  We may request that the insured provide us with
medical records or possibly require other medical tests.

Cova will not issue a Policy if the insured is over age 90.

Cova will review all the  information  it has about the  insured  and  determine
whether or not the insured meets Cova's  standards for issuing the Policy.  This
process is called underwriting.  If the insured meets all of Cova's underwriting
requirements,  we will issue a Policy.  There are several  underwriting  classes
under which the Policy may be issued.

During the underwriting  period, which could be up to 60 days or longer from the
time the  application is signed,  we offer fixed  insurance  called  conditional
insurance. The initial premium must be submitted with the application before the
conditional insurance is provided.

*    The  conditional  insurance  is  effective  up to 60  days  from  when  the
     application is signed.

*    For applicants 65 or younger,  conditional insurance will be for the lesser
     of  $500,000  plus the  initial  premium  paid or the  amount of  insurance
     applied for.

*    If the  applicant is 66 or older,  the  conditional  insurance  will be the
     lesser of $200,000 plus the initial premium paid or the amount of insurance
     applied for.

*    The  conditional  insurance is subject to a number of  restrictions  and is
     only  applicable  if the proposed  insured was an  acceptable  risk for the
     insurance applied for.


Allocation of Premiums

When you  purchase a Policy,  we will  initially  invest your money in the Money
Market Fund.  After 15 days from the issue date (or the period  required in your
state plus five days),  we will allocate  your Account  Value to the  investment
portfolios as you requested in the application.  All allocation  directions must
be in whole percentages.  If you make additional premiums, we will allocate them
in the same way as your first premium unless you tell us otherwise.

If you change your mind about owning a Policy,  you can cancel it within 10 days
after  receiving  it (or the period  required  in your  state  (right to examine
period)).  When you cancel the Policy  within  this time  period,  Cova will not
assess a surrender charge or a deferred  premium tax charge.  Cova will give you
back the greater of your premium  payment or your Account Value. In the state of
California, if you are 60 years or older on the Policy Date, you can cancel your
Policy  within 30 days after you  receive it in which case we will  refund  your
Account Value as of the day we receive your returned Policy.

If your application for the Policy is in good order, Cova will invest your first
premium  in the Money  Market  Fund two days after it is  received,  even if our
underwriting  is not yet complete  and the Policy is not yet issued.  The day we
invest  your  premium in the Money  Market Fund is called the Policy  Date.  The
money will stay in the Money  Market Fund for 15 days after the issue date.  (In
some  states,  the period may be  longer.)  At the end of that  period,  we will
re-allocate those funds as you selected in the application.

If, as a result of  underwriting  review,  Cova does not issue you a Policy,  we
will return your premium to you (plus interest required by your state).

If we do  issue a  Policy,  on the  issue  date,  we  will  deduct  the  monthly
deductions for the period from the Policy Date through the next processing date.


Grace Period

Your  Policy  will  stay in  effect  as long as your  Cash  Surrender  Value  is
sufficient to cover the monthly  deductions and Policy  maintenance  fee. If the
Cash Surrender  Value of your Policy is not enough to cover these  deductions to
be made from the Policy, Cova will mail you a notice. You will have 61 days from
the time the notice is mailed to you to send Cova the required  premium payment.
This is called the grace  period.  If the  premium is not paid by the end of the
grace period, the Policy will terminate without value.


Accumulation Unit Values

The value of your Policy that is invested in the investment  portfolios  will go
up  or  down  depending  upon  the  investment  performance  of  the  investment
portfolio(s) you choose.  In order to keep track of the value of your Policy, we
use a unit of measure we call an Accumulation  Unit. (An Accumulation Unit works
like a share of a mutual fund.)

Every  business day we determine the value of an  Accumulation  Unit for each of
the  investment  portfolios.  The  value of an  Accumulation  Unit for any given
business day is  determined by  multiplying a factor we call the net  investment
factor times the value of an Accumulation Unit for the previous business day. We
do this for each  investment  portfolio.  The net investment  factor is a number
that  reflects  the change (up or down) in an  underlying  investment  portfolio
share.

Our  business  days are each day that the New York  Stock  Exchange  is open for
business.  Our  business  day closes  when the New York Stock  Exchange  closes,
usually 4:00 P.M. Eastern time.

The value of an Accumulation Unit may go up or down from day to day.

When you make a premium payment,  we credit your Policy with Accumulation Units.
Cova  determines  the number of  Accumulation  Units to credit to your Policy by
dividing  the amount of premiums  allocated  to an  investment  portfolio by the
value of the Accumulation Unit for that investment portfolio.

We calculate the value of an  Accumulation  Unit for each  investment  portfolio
after the New York  Stock  Exchange  closes  each day and then  apply it to your
Policy.

When Cova assesses the monthly deduction and the annual Policy  maintenance fee,
we do so by  deducting  Accumulation  Units  from  your  Policy.  When  you have
selected more than one  investment  portfolio,  we make the  deductions pro rata
from all of the investment portfolios.



3.   INVESTMENT OPTIONS

The Policy offers  eighteen (18) investment  portfolios  which are listed below.
Additional investment portfolios may be available in the future.

You should read the  prospectuses  for these funds carefully  before  investing.
Copies of these fund  prospectuses  are  attached  to this  prospectus.  Certain
portfolios  contained in the fund  prospectuses  may not be available  with your
Policy.


AIM Variable Insurance Funds, Inc.

AIM Variable Insurance Funds, Inc. is a mutual fund with multiple portfolios.
AI M Advisors, Inc. is the investment  adviser to each portfolio.  The following
portfolios are available under the Policy:

  AIM V.I. Capital Appreciation Fund
  AIM V.I. Value Fund


Cova Series Trust

Cova Series Trust is managed by Cova Investment Advisory  Corporation,  which is
an indirect subsidiary of Cova. Cova Series Trust is a mutual fund with multiple
portfolios. Each investment portfolio has a different investment objective. Cova
Investment  Advisory  Corporation has engaged  subadvisers to provide investment
advice  for the  individual  investment  portfolios.  The  following  investment
portfolios are available under the Policy:

J.P.  Morgan  Investment  Management  Inc. is the  sub-adviser  to the following
portfolios:

  Select Equity Portfolio
  Small Cap Stock Portfolio
  Large Cap Stock Portfolio
  International Equity Portfolio
  Quality Bond Portfolio

Lord, Abbett & Co. is the sub-adviser to the following portfolios:

  Bond Debenture Portfolio
  Mid-Cap Value Portfolio
  Large Cap Research Portfolio
  Developing Growth Portfolio
  Lord Abbett Growth and Income Portfolio


General American Capital Company

General American Capital Company is a mutual fund with multiple portfolios. Only
the following  portfolio is available under the Policy and is managed by Conning
Asset Management Company:

  Money Market Fund


Templeton Variable Products Series Fund

Templeton  Variable  Products  Series  Fund  is  a  mutual  fund  with  multiple
portfolios.  Templeton Variable Products Series Fund has two classes of shares -
Class 1 and Class 2. Only  shares of Class 1 are  available  under your  Policy.
Franklin  Advisers,  Inc.  is the  investment  manager  of the  Franklin  Growth
Investments  Fund  and  the  Franklin  Small  Cap  Investments  Fund;  Templeton
Investment   Counsel,   Inc.  is  the  investment   manager  for  the  Templeton
International  Fund, the Templeton  Bond Fund and the Templeton  Stock Fund. The
following portfolios are available under the Policy:

  Franklin Growth Investments Fund
  Franklin Small Cap Investments Fund
  Templeton Bond Fund
  Templeton Stock Fund
  Templeton International Fund

Shares of the investment  portfolios  may be offered in connection  with certain
variable annuity contracts and variable life insurance  policies of various life
insurance  companies  which  may or may not be  affiliated  with  Cova.  Certain
investment  portfolios may also be sold directly to qualified  plans.  The funds
believe that offering their shares in this manner will not be disadvantageous to
you.

Cova may enter into certain  arrangements  under which it is  reimbursed  by the
investment   portfolios'  advisers,   distributors  and/or  affiliates  for  the
administrative services which it provides to the portfolios.


Transfers

You can transfer money among the eighteen (18) investment portfolios.

You can make 12 transfers  every Policy Year without charge while the insured is
alive.  If you make more than 12  transfers  in a year,  there is a transfer fee
deducted.  (We measure years from your Policy Date.) The following  apply to any
transfer:

1.   the minimum  amount  which you can transfer is $500 or your entire value in
     the investment portfolio.

2.   your request for transfer must clearly  state the amount to be  transferred
     and which investment portfolios are involved in the transfer.

3.   if a transfer  fee  applies,  the charge will be  deducted  from the amount
     transferred.

We have reserved the right to modify your transfer  rights if we decide that the
exercise of this right by you, your  authorized  agent, or any owner is or would
be  disadvantageous to other owners. We have also reserved the right to restrict
transfers to a maximum of 12 per year and to restrict  transfers from being made
on consecutive business days.

Telephone  Transfers.  You can make  transfers by  telephone.  Prior to making a
transfer by  telephone,  you will need to  complete a written  pre-authorization
form.  If you own the  Policy  with a joint  owner,  unless  Cova is  instructed
otherwise,  Cova will accept  instructions  from either you or the other  owner.
Cova will use reasonable  procedures to confirm that instructions given to us by
telephone are genuine.  If Cova fails to use such  procedures,  we may be liable
for any losses due to unauthorized or fraudulent instructions.  Cova records all
telephone instructions.


Dollar Cost Averaging Program

The Dollar Cost Averaging  Program allows you to  systematically  transfer a set
amount  each month  from the Money  Market  Fund to any of the other  investment
portfolio(s).  By  allocating  amounts  on a  regular  schedule  as  opposed  to
allocating the total amount at one particular  time, you may be less susceptible
to the impact of market fluctuations.

You must have at least $5,000 in the Money  Market Fund (or the amount  required
to complete your program,  if more) in order to  participate  in the Dollar Cost
Averaging Program. There is no additional charge for this feature.

If you  participate  in the Dollar Cost  Averaging  Program,  the transfers made
under the program are not taken into account in determining any transfer fee.


Automatic Rebalancing Program

Once your money has been allocated to the investment portfolios, the performance
of each  portfolio  may cause  your  allocation  to shift.  You can direct us to
automatically   readjust  your  non-loaned   Account  Value  between  investment
portfolios to keep the blend you selected.  You can tell us whether to rebalance
quarterly,  semi-annually  or annually.  We will measure  these periods from the
Policy Date.

There is no additional  charge for this  feature.  The transfer date will be the
1st business day after the end of the period you selected. If you participate in
the Automatic  Rebalancing Program, the transfers made under the program are not
taken into account in determining any transfer fee.

You  cannot  participate  in  both  the  Dollar  Cost  Averaging  and  Automatic
Rebalancing Programs at the same time.


Approved Asset Allocation Programs

Cova recognizes the value to certain owners of having available, on a continuous
basis,  advice for the allocation of your money among the investment  portfolios
available  under the Policy.  Certain  providers of these types of services have
agreed  to  provide  such   services  to  owners  in   accordance   with  Cova's
administrative rules regarding such programs.

Cova has made no  independent  investigation  of these  programs.  Cova has only
established that these programs are compatible with our  administrative  systems
and rules.

Even though Cova  permits the use of approved  asset  allocation  programs,  the
Policy was not designed for professional market timing  organizations.  Repeated
patterns  of  frequent  transfers  are  disruptive  to  the  operations  of  the
investment  portfolios,   and  should  Cova  become  aware  of  such  disruptive
practices, we may modify the transfer privilege either on an individual or class
basis.

If you participate in an Approved Asset Allocation  Program,  the transfers made
under the program are not taken into account in determining any transfer fee.


Substitution

Cova may elect to substitute one of the investment  portfolios you have selected
with another  portfolio.  We would not do this without the prior approval of the
Securities and Exchange Commission.  We will give you notice of our intent to do
this.  Cova may also limit further  investment in an investment  portfolio if it
deems the investment inappropriate.



4.   EXPENSES

There are charges and other expenses  associated with the Policy that reduce the
return on your investment in the Policy. These charges and expenses are:


Insurance Charges

Each month, Cova will make certain deductions from your Policy on the processing
date. The processing  date is the day each month that we deduct certain  charges
from your Policy. The first processing date is the issue date. The issue date is
the date on which we issue you a  Policy.  After  that,  it is the same day each
month as the Policy Date.

The insurance charges are:

(1)  mortality and expense risk charge;
(2)  administrative charge;
(3)  tax expense charge; and
(4)  cost of insurance charge.

Collectively,  we refer to these charges as the monthly deduction. When you have
selected more than one investment portfolio, we make the deduction pro rata from
all of the investment portfolios you have selected.

Mortality  and  Expense  Risk  Charge.  For the first ten years,  this charge is
equal,  on an annual basis, to .90%, 1/12 of which is charged each month, of the
Account  Value of your Policy  invested in the  investment  portfolios.  For the
eleventh  year and  after,  the charge is .50%,  1/12 of which is  charged  each
month. This charge cannot be increased.

Administrative  Charge.  This charge is equal, on an annual basis, to .40%, 1/12
of which is charged each month, of the Account Value of your Policy. This charge
cannot be increased.

Tax Expense Charge.  This deduction is the sum of the premium tax charge and the
federal tax charge. It is deducted monthly for the first ten years. It is equal,
on an annual  basis,  to .40% (.15% for  federal tax charge and .25% for premium
tax charge),  1/12 of which is charged each month,  of the Account Value of your
Policy.

This  charge  compensates  Cova for its  expenses  incurred  for  federal  taxes
incurred  as a result of issuing the Policy.  It also  compensates  Cova for the
state and local  premium  taxes it  incurred  as a result of issuing the Policy.
Premium  taxes range from 0% to 4%. You will be assessed  the premium tax charge
regardless  of what  the  total  actual  premium  tax is in your  state or local
jurisdiction.

If you surrender all or part of your Policy during the first 10 years, Cova will
charge a deferred premium tax charge. See below.

Cost of Insurance Charge.  This charge  compensates Cova for insurance  coverage
provided during the month.

The  guaranteed  cost of  insurance  charge is  determined  by  multiplying  the
Coverage  Amount  by the cost of  insurance  rate.  The  Coverage  Amount is the
difference  between  the  death  benefit  and the  Account  Value.  The  cost of
insurance rate is based upon the:

*    sex of the insured,
*    age of the insured,
*    rate classification of the insured, and
*    whether you paid 100%, or 90%, or 80% of the MPL.

The rate  classification  of the insured is determined  through our underwriting
process.

The Policy  provides that for standard  risks,  the guaranteed cost of insurance
rate is based on the 1980  Commissioners  Standard Ordinary Mortality Table, age
last birthday (1980 CSO Table).

For substandard  risks, the guaranteed cost of insurance rate will be higher and
will be based upon a multiple of the 1980 CSO Table.  The multiple will be based
on the insured's substandard rating. Tables setting forth the guaranteed cost of
insurance rates are included in each Policy.

Cova can use rates that are less than the  guaranteed  cost of  insurance  rates
shown in the  Policy.  Cova  refers to these as the  current  cost of  insurance
rates.

If  100%  of the  MPL is  paid,  Cova's  current  cost  of  insurance  rate is a
percentage of the Account Value.  The basis and amount of this charge may change
in the future, but can never be more than the guaranteed cost of insurance rates
contained in the Policy. For a better understanding of how the cost of insurance
rate and the other charges  affect Policy values,  you can request  personalized
illustrations from your registered representative.


Annual Policy Maintenance Fee

Every year on the Policy  Anniversary,  Cova  currently  deducts $30 as a Policy
maintenance fee. This charge cannot be increased once the Policy is issued. Cova
will not deduct this charge,  if when the deduction is to be made,  your Account
Value is $50,000  or more.  Cova may some time in the  future  discontinue  this
practice for new policies issued and deduct the charge.

If you  make a  complete  surrender  of  your  Policy  on  other  than a  Policy
Anniversary,  the Policy  maintenance  fee will be deducted,  regardless of your
Account  Value at that time.  When you have  selected  more than one  investment
portfolio,  we make the deduction pro rata from all of the investment portfolios
you have selected.


Annual Withdrawal Amount

While the Policy is in force,  prior to the death of the  insured  and after the
expiration  of the  right to  examine  period,  you can make a total or  partial
surrender of the Account Value of your Policy up to the Cash Surrender  Value. A
surrender may be subject to:

*    a surrender charge, and
*    a deferred premium tax charge.

When you request a surrender, we will determine what portion, if any, is part of
your annual withdrawal amount. The annual withdrawal amount is equal to:

1.   the  excess of the  Account  Value over  premiums  paid which have not been
     previously  surrendered.  Neither the surrender charge nor deferred premium
     tax charge is assessed on this amount; and

2.   10% of your premium  payments each year (you may not carry this amount over
     to the next year).  This portion of the annual withdrawal amount is subject
     to the deferred premium tax charge.


Surrender Charge

During the first 10 years,  the surrender charge is assessed against any premium
surrendered,  which is not part of the annual withdrawal  amount.  The surrender
charge, which is a percent of premiums surrendered, is shown in the table below:

 Policy       Surrender          Policy        Surrender
 Year         Charge             Year          Charge
_________    ______________      _________     _______________

    1          7.5%                 6             4.0%
    2          7.5%                 7             3.0%
    3          7.5%                 8             2.0%
    4          6.0%                 9             1.0%
    5          5.0%                10+              0%


Nursing Home Waiver

If you or the joint owner, if any, are confined in a qualifying  facility for 90
consecutive  days or more and if the  confinement  begins  during  the first ten
years,  under the  Nursing  Home  Waiver  rider,  you can make a full or partial
surrender and we will waive the surrender  charge.  The Nursing Home Waiver goes
into effect after the first Policy  Anniversary.  There is no additional  charge
for this feature.


Deferred Premium Tax Charge

When you purchase a Policy there are various premium taxes assessed by state and
local  governmental  entities that we must pay on the Policy.  You are charged a
portion  of that each  month for the first ten years as part of the tax  expense
charge.  (See the  discussion of the Tax Expense Charge in Section 4 above.) The
deferred  premium tax charge enables Cova to collect that portion of the premium
tax charge it has not  collected  when you surrender all or part of your Policy.
The deferred  premium tax charge is assessed only on premiums  surrendered  from
the Policy during the first ten years.

The deferred premium tax charge, which is a percent of premiums surrendered,  is
shown in the table below:

              Deferred                         Deferred
Policy        Premium            Policy        Premium
 Year         Tax Charge         Year          Tax Charge
_________    ______________      _________     _______________

    1          2.25%                6           1.00%
    2          2.00%                7            .75%
    3          1.75%                8            .50%
    4          1.50%                9            .25%
    5          1.25%                10+            0%


Transfer Fee

You can make 12 free  transfers  every  year.  We measure a year from the Policy
Date.  If you make more than 12 transfers a year,  we will deduct a transfer fee
of $25 or 2% of the amount  that is  transferred,  whichever  is less.  If we do
assess a transfer fee, it will be deducted from the amount transferred.

If the  transfer is part of the Dollar Cost  Averaging  Program,  the  Automatic
Rebalancing  Program or an Approved Asset Allocation  Program, it will not count
in determining the transfer fee.


Taxes

Cova may  assess a charge  against a Policy  for any taxes  attributable  to the
Separate Account. Cova does not expect to incur such taxes.

Investment Portfolio Expenses

There are  deductions  from and  expenses  paid out of the assets of the various
investment portfolios, which are summarized below. See the fund prospectuses for
a complete description.

<TABLE>
<CAPTION>
Investment Portfolio Expenses
(as a percentage of the average daily net assets of an investment portfolio)





                                                                                  Other Expenses
                                                                                  (after expense
                                                                                 reimbursement for
                                                                Management     certain Portfolios -         Total Annual
                                                                   Fees         see Note 1 below)        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

AIM Variable Insurance Funds, Inc.
Managed by A I M Advisors, Inc.
<S>                                                                <C>                 <C>                      <C>
       AIM V.I. Capital Appreciation                               .62%                .05%                     .67%
       AIM V.I. Value                                              .61%                .05%                     .66%
- ------------------------------------------------------------------------------------------------------------------------------------

Cova Series Trust (1)
Managed by J.P. Morgan Investment Management Inc.
       Select Equity                                               .68%                .18%                     .86%
       Small Cap Stock                                             .85%                .27%                    1.12%
       Large Cap Stock                                             .65%                .10%                     .75%
       International Equity                                        .80%                .28%                    1.08%
       Quality Bond                                                .55%                .10%                     .65%
- ------------------------------------------------------------------------------------------------------------------------------------

Managed by Lord, Abbett & Co.
       Bond Debenture                                              .75%                .10%                     .85%
       Mid-Cap Value                                               1.00%               .30%                    1.30%
       Large Cap Research                                          1.00%               .30%                    1.30%
       Developing Growth                                           .90%                .30%                    1.20%
       Lord Abbett Growth and Income (2)                           .65%                .07%                     .72%
- ------------------------------------------------------------------------------------------------------------------------------------

General American Capital Company
Managed by Conning Asset Management Company
       Money Market                                                .125%               .08%                     .205%
- ------------------------------------------------------------------------------------------------------------------------------------

Investment Portfolio Expenses (continued)
(as a percentage of the average daily net assets of an investment portfolio)



                                                                                  Other Expenses
                                                                                  (after expense
                                                                                 reimbursement for
                                                                Management     certain Portfolios -         Total Annual
                                                                   Fees         see Note 1 below)        Portfolio Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

Templeton Variable Products Series Fund, Class 1 Shares
Managed by Templeton Investment Counsel, Inc.
       Templeton Bond                                              .50%                .23%                     .73%
       Templeton International                                     .69%                .17%                     .86%
       Templeton Stock                                             .70%                .19%                     .89%
- ------------------------------------------------------------------------------------------------------------------------------------

Managed by Franklin Advisers, Inc.
       Franklin Growth Investments (3)                             .00%                1.00%                   1.00%
       Franklin Small Cap Investments (3)                          .15%                .85%                    1.00%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
(1) Since May 1, 1996, Cova has been  reimbursing  the investment  portfolios of
Cova Series Trust for all operating  expenses  (exclusive of management fees) in
excess of approximately .10%.  Beginning May 1, 1999, Cova will discontinue this
reimbursement   arrangement   for  the  Select  Equity,   Small  Cap  Stock  and
International Equity Portfolios. Therefore, the amounts shown above under "Other
Expenses" have been restated to reflect the actual expenses for these Portfolios
for the year ended  December 31, 1998.  Also  beginning  May 1, 1999,  Cova will
reimburse the Mid-Cap Value, Large Cap Research and Developing Growth Portfolios
for all  operating  expenses  (exclusive  of the  management  fees) in excess of
approximately  .30% instead of .10%. This change is reflected above under "Other
Expenses"  for these three  Portfolios.  Absent the expense  reimbursement,  the
percentages  shown  for  total  annual  portfolio  expenses  for the year  ended
December 31, 1998 would have been .86% for the Quality Bond Portfolio,  .94% for
the Large Cap Stock Portfolio, .93% for the Bond Debenture Portfolio,  1.68% for
the Mid-Cap Value  Portfolio,  1.95% for the Large Cap Research  Portfolio,  and
1.70% for the Developing Growth Portfolio.

(2) Estimated. The Portfolio commenced investment operations on January 8, 1999.

(3) Figures  reflect  expenses from the Fund's  inception on May 1, 1998 and are
annualized.  The investment  manager agreed in advance to limit  management fees
and make  certain  payments to reduce Fund  expenses as  necessary so that Total
Annual Portfolio  Expenses did not exceed 1.00% of the Fund's Class 1 net assets
in 1998. The investment manager has agreed to continue this arrangement  through
1999.  Management Fees,  Other Expenses and Total Annual  Portfolio  Expenses in
1998 before any waivers were as follows: 0.60%, 4.08% and 4.68% for the Franklin
Growth  Investments  Fund and 0.75%,  1.00% and 1.75% for the Franklin Small Cap
Investments Fund.
</FN>
</TABLE>

5.   DEATH BENEFIT

The primary purpose of the Policy is to provide death benefit  protection on the
life of the  insured.  While the Policy is in force,  if the insured  dies,  the
beneficiary(ies)  will receive the death proceeds.  The death proceeds equal the
death benefit under the Policy less any loans and accrued loan interest.

The death benefit is the greater of:

(1)  the Face Amount of the Policy; and

(2)  the minimum death benefit.  (The minimum death benefit is the Account Value
     multiplied by a percentage.)

Cova has included the minimum  death  benefit in order to assure that the Policy
will continue to qualify as life insurance under the Internal Revenue Code.

You can choose to have the death proceeds paid:

*    in a lump sum, or
*    under a Settlement Option.

If you have not made a choice  before the insured  dies,  the  beneficiary  will
choose the method of payment.  If a method of payment has not been chosen within
90 days after  receiving  proof of death,  Cova may pay the death  proceeds in a
lump sum.

The death benefit payable during the grace period is the death benefit in effect
immediately prior to the start of the grace period less any loans,  accrued loan
interest and any overdue deductions. See discussion of grace period above.


Accelerated Death Benefit

If the insured is terminally  ill,  under the  Accelerated  Death Benefit rider,
Cova  will  pre-pay a portion  of the  death  benefit.  You may elect to have an
Accelerated  Death Benefit of up to 50% of the death benefit but no greater than
$500,000.

You can only elect to receive an Accelerated Death Benefit once. The Accelerated
Death Benefit must first be used to repay any outstanding loans and accrued loan
interest.  After repayment of the  outstanding  loans and accrued loan interest,
any remaining amount will be paid as a lump sum or under a payment plan.

The  subsequent  amount  available for loans or surrenders or as a death benefit
will be reduced by the amount of the  Accelerated  Death Benefit,  plus interest
accrued at the Policy loan interest rate.

This benefit may not be available in your state or may have different provisions
in your state.


Joint Lives

Cova offers a rider to the Policy that  provides  that the death benefit will be
paid only upon the death of a second  person.  This option is only  available to
spouses.

The cost of insurance  charge reflects the  anticipated  life expectancy of both
insureds.  It also  reflects  the fact that the death  benefit is payable at the
death of the last surviving insured.

If you wish to reinstate a lapsed Policy with a Joint Life rider attached,  both
insureds must be alive and provide satisfactory evidence of insurability.

The  Policy  provisions  regarding  misstatement  of age  or  sex,  suicide  and
incontestability apply to both insureds.

If a Joint Life rider is issued in conjunction with the Policy,  the Accelerated
Death Benefit will only be payable on the terminal illness of the last surviving
insured.

This benefit may not be available in your state.



6.   TAXES

NOTE:  Cova has  prepared  the  following  information  on  taxes  as a  general
discussion of the subject.  It is not intended as tax advice to any person.  You
should  consult  your own tax  adviser  about your own  circumstances.  Cova has
included in Part II an additional discussion regarding taxes.


Life Insurance in General

Life insurance, such as the Policy, is a means of providing for death protection
and setting aside money for future needs.  Congress recognized the importance of
such planning and provided  special rules in the Internal  Revenue Code for life
insurance.

Simply stated, these rules provide that you will not be taxed on the earnings on
the money held in your life  insurance  policy until you take the money out. The
beneficiaries  are not taxed when they receive the death proceeds upon the death
of the insured.

You, as the owner,  will not be taxed on  increases  in the value of your Policy
until a  distribution  occurs - either  as a  surrender  or as a loan.  When you
receive a  distribution,  you are taxed on the amount of the withdrawal  that is
earnings.


Taking Money Out of Your Policy

For tax purposes,  your Policy will be treated as a modified endowment contract,
unless, under certain circumstances, it was exchanged for a policy issued before
June 21,  1988.  Consequently,  if you make a  withdrawal  or a loan  from  your
Policy,  the Code  treats it as first  coming from  earnings  and then from your
premiums. These earnings are included in taxable income.

The Code also provides that any amount  received from an insurance  policy which
is included  in income may be subject to a 10%  penalty.  The  penalty  will not
apply if the income received is:

(1)  paid on or after the taxpayer reaches age 59-1/2;

(2)  paid if the taxpayer  becomes totally  disabled (as that term is defined in
     the Code); or

(3)  in a  series  of  substantially  equal  payments  made  annually  (or  more
     frequently) for the life or life expectancy of the taxpayer.

If you  purchased a Policy in  exchange  for a policy  issued  prior to June 21,
1988, different tax rules may apply.

See "Tax Status" in Part II for more details.


Diversification

The Code provides  that the  underlying  investments  for a variable life policy
must satisfy  certain  diversification  requirements in order to be treated as a
life insurance contract.  Cova believes that the investment portfolios are being
managed so as to comply with the requirements. Under current federal tax law, it
is unclear as to the  circumstances  under  which you,  because of the degree of
control you  exercise  over the  underlying  investments,  and not Cova would be
considered  the owner of the  shares of the  investment  portfolios.  If you are
considered  the  owner of the  investments,  it will  result  in the loss of the
favorable tax treatment for the Policy.  It is unknown to what extent owners are
permitted  to  select  investment  portfolios,   to  make  transfers  among  the
investment portfolios or the number and type of investment portfolios owners may
select from without being considered the owner of the  investments.  If guidance
from  the  Internal  Revenue  Service  is  provided  which is  considered  a new
position,  then the guidance would generally be applied prospectively.  However,
if such  guidance  is  considered  not to be a new  position,  it may be applied
retroactively.  This would mean that you, as the owner of the  Policy,  could be
treated as the owner of the investment portfolios.

Due to the  uncertainty  in this  area,  Cova  reserves  the right to modify the
Policy in an attempt to maintain favorable tax treatment.



7.   ACCESS TO YOUR MONEY

The Cash Surrender Value in your Policy is available:

(1)  by making a surrender (either a partial or a complete surrender), or

(2)  by taking a loan from your Policy.


Loans

You may borrow  money  from Cova while the Policy is still in force.  The Policy
will be the only security Cova will require for a Policy loan. You cannot borrow
against your Policy:

*    until the end of the right to examine period, and
*    if the Policy is in a grace period.

Loans are considered distributions from the Policy for tax purposes. The portion
of the loan  that has  come  from  earnings  will be  taxable  to you and may be
subject to a 10% penalty tax.

See "Tax Status" in Part II for more details.

Loan Amount. The maximum loan amount is equal to 90% of the Account Value:

*    less loan interest due on the next Policy Anniversary,
*    less the surrender charge,
*    less the Policy maintenance fee, if any, and
*    less the deferred premium tax charge, if any.

The minimum loan amount is $500.  If total loans equal or exceed the Cash Value,
the  Policy  will  terminate  at the end of the  grace  period  if Cova does not
receive an appropriate loan repayment.

Loan Account. When you make a loan, a portion of your Account Value equal to the
loan will be transferred  on a pro rata basis from the investment  portfolios to
the loan account.  The loan account is a portion of Cova's general  account that
contains Account Values attributable to Policy loans.

Loan  Interest.  Loan  interest  due on the Policy loan will  accrue  daily at a
current rate of 6.0% per annum. The loan interest is due each Policy Anniversary
and if not paid will  become  part of the loan.  When  that  happens,  Cova will
transfer a portion of the Account Value equal to the loan interest due, on a pro
rata basis, from the investment portfolios to the loan account.

Interest Credited.  Amounts held in the loan account will be credited daily with
interest, at a current rate of 4.0% annually.

Preferred Loan. The part of your loan equal to earnings is the Preferred Loan. A
preferred  loan will be credited  interest  daily at a current  rate of 6.0% per
annually.

Effect of Loan.  When you make a loan  against  your  Policy,  Cova will  redeem
Accumulation Units from the investment  portfolios equal to the loan request and
transfer that amount to the loan account.

A Policy  loan,  whether  or not  repaid,  will have a  permanent  effect on the
Policy.  This is  because  the loan  account  does not  share in the  investment
results of the investment portfolio(s). If it is not repaid, the Policy loan and
accrued loan interest will reduce the amount of Cash Value.  It will also reduce
the amount payable at death because  outstanding loans and accrued loan interest
are deducted from the death benefit.

Loan  Repayments.  You can  repay all or part of a loan at any time  while  your
Policy is in force and the insured is alive.  There is no minimum loan repayment
amount.  If you want to repay a loan in full,  the loan repayment must equal the
loan plus all the accrued loan interest.

When you repay a loan, Cova will transfer the amount held in the loan account to
the investment portfolios according to your most recent instructions.

Unless you tell Cova otherwise, any payment Cova receives from you will:

*    go first to pay any interest due,
*    then to repay any loan, and
*    then will be considered a premium payment.


Total Surrender

You can terminate  your Policy by notifying  Cova in writing.  Cova will pay you
the Cash Surrender Value.  When that happens,  the Policy will be terminated and
there will be no other  benefits.  When you make a total  surrender there may be
surrender  charges and deferred  premium tax charges and the policy  maintenance
fee will be deducted.


Partial Surrenders

You can  surrender  some of the Cash  Surrender  Value by  making a  request  in
writing to Cova. The minimum amount you can surrender is $500,  unless your Cash
Surrender Value is less.

Cova  requires  that you maintain a minimum  Account  Value in your Policy of at
least $5,000 after you make a partial surrender.  If you do not, the Policy will
terminate and Cova will send you the entire Cash Surrender Value.

When you make a partial  surrender,  there may be surrender charges and deferred
premium tax charges.

When you make a  partial  surrender,  the Face  Amount  of your  Policy  will be
reduced.  The Face  Amount is reduced in the same  proportion  that the  Account
Value is reduced by the partial  surrender.  When you make a partial  surrender,
the amount of the  surrender is deducted on a pro rata basis from Account  Value
allocated to the investment portfolios, unless you specify otherwise.


Termination of the Policy
Your Policy will terminate if:

(1)  you make a total surrender of the Policy,
(2)  the grace period has ended, or
(3)  the insured has died.


Reinstatement

If your  Policy  terminates  while the  insured  is still  alive you can have it
reinstated  provided  the  Policy  did not  terminate  because  you made a total
surrender.  You can only  reinstate  your Policy within 5 years after the end of
the grace period. If there are joint insureds, both insureds must be alive.

When you reinstate your Policy you must provide Cova with satisfactory  evidence
of  insurability  and you must  either  repay any  outstanding  loan and accrued
interest or you must  reinstate  the loan along with any accrued  interest.  You
must also pay a sufficient premium to:

(1)  cover all the monthly  deductions and any policy maintenance fees that were
     unpaid during the grace period, and

(2)  be  sufficient  to keep the Policy in force for at least 2 months after the
     date of reinstatement.

When you reinstate your Policy, the Face Amount of the reinstated Policy will be
the Face  Amount  of your  original  Policy at the time the  Policy  terminated,
unless you direct Cova otherwise. You cannot select a Face Amount that is larger
than that.  The Account  Value  adjusted for the past due charges of your Policy
when you reinstate it will be the Account Value at the time of termination  plus
the additional  premium paid at the time of reinstatement.  The past due monthly
deductions  and Policy  maintenance  fee,  if any,  will be  deducted  from this
amount.  The surrender  charge,  if any, and the deferred premium tax charge, if
any, are based on the number of Policy Years from the original Policy Date.

The  effective  date  of the  reinstated  Policy  is the  next  processing  date
following Cova's approval of your application for reinstatement.



8.   OTHER INFORMATION

Cova

Cova Financial Life Insurance  Company  ("Cova") was originally  incorporated on
September 6, 1972 as Industrial  Indemnity Life Insurance  Company, a California
corporation,  and changed its name to Xerox Financial Life Insurance  Company in
1986.  On June 1, 1995,  a  wholly-owned  subsidiary  of General  American  Life
Insurance  Company  purchased Cova,  which on that date changed its name to Cova
Financial Life Insurance Company.

Cova is presently licensed to do business in the state of California.


Year 2000

Cova has developed and initiated plans to assure that its computer  systems will
function properly in the year 2000 and later years.  These efforts have included
receiving  assurances from outside service providers that their computer systems
will also function properly in this context. Included within these plans are the
computer  systems of the advisers  and  sub-advisers  of the various  investment
portfolios underlying the Separate Account.

Although an  assessment  of the total cost of  implementing  these plans has not
been  completed,  the total  amounts to be expended  are not  expected to have a
material  effect on Cova's  financial  position or results of  operations.  Cova
believes  that it has taken all  reasonable  steps to  address  these  potential
problems.  There can be no  guarantee,  however,  that the steps  taken  will be
adequate to avoid any adverse impact.


The Separate Account

Cova has  established  a separate  account,  Cova  Variable  Life  Account  Five
(Separate Account), to hold the assets that underlie the Policies.

The  assets of the  Separate  Account  are held in Cova's  name on behalf of the
Separate Account and legally belong to Cova. However, those assets that underlie
the  Policies,  are not  chargeable  with  liabilities  arising out of any other
business  Cova may  conduct.  All the  income,  gains and  losses  (realized  or
unrealized)  resulting from those assets are credited to or charged  against the
Policies and not against any other policies Cova may issue.

The Separate Account is divided into sub-accounts.


Distributor

Cova Life Sales  Company  (Life  Sales),  One Tower Lane,  Suite 3000,  Oakbrook
Terrace,  Illinois  60181-4644,  acts as the  distributor of the Policies.  Life
Sales is an affiliate of Cova.

Commissions will be paid to broker-dealers who sell the Policies. Broker-dealers
will be paid  commissions  up to 5.5% of premiums and a trail  commission  up to
 .25% for years two through nine which  increases up to .40% in year 10 or later.
Sometimes,  Cova  enters into an  agreement  with the  broker-dealer  to pay the
broker-dealer persistency bonuses, in addition to the standard commission.


Suspension of Payments or Transfers

Cova may be required to suspend or postpone any  payments or  transfers  for any
period when:

1.   the New York Stock  Exchange is closed  (other than  customary  weekend and
     holiday closings);

2.   trading on the New York Stock Exchange is restricted;

3.   an  emergency  exists  as a  result  of which  disposal  of  shares  of the
     investment  portfolios  is  not  reasonably   practicable  or  Cova  cannot
     reasonably value the shares of the investment portfolios;

4.   during any other period when the  Securities  and Exchange  Commission,  by
     order, so permits for the protection of owners.


Ownership

Owner. You, as the owner of the Policy, have all of the rights under the Policy.
If you die  while  the  Policy  is still in force  and the  insured  is  living,
ownership  passes to a successor  owner or if none, then your estate becomes the
owner.

Joint  Owner.  The Policy can be owned by joint  owners.  Authorization  of both
joint owners is required for all Policy changes except for telephone transfers.

Beneficiary.  The beneficiary is the person(s) or entity you name to receive any
death benefit. The beneficiary is named at the time the Policy is issued, unless
changed at a later date.  Unless an irrevocable  beneficiary has been named, you
can change the  beneficiary  at any time before the insured dies. If there is an
irrevocable  beneficiary,  all Policy  changes except  premium  allocations  and
transfers require the consent of the beneficiary.

Assignment. You can assign the Policy.


PART II
More Information


Cova

Cova  Financial Life Insurance  Company  (Cova) was originally  incorporated  on
September 6, 1972 as Industrial  Indemnity Life Insurance  Company, a California
corporation,  and  changed its name on January 1, 1986 to Xerox  Financial  Life
Insurance Company. The Company presently is licensed to do business in the state
of California.  On June 1, 1995, a wholly-owned  subsidiary of General  American
Life Insurance  Company (General  American)  purchased Xerox Financial  Services
Life Insurance  Company (Xerox Life), an affiliate of Cova, from Xerox Financial
Services,  Inc.  The  acquisition  of Xerox  Life  included  related  companies,
including  Cova.  On June 1, 1995 Cova changed its name to Cova  Financial  Life
Insurance Company.

General American is a St. Louis-based mutual company with more than $300 billion
of life insurance in force and  approximately $24 billion in assets. It provides
life and health insurance,  retirement plans, and related financial  services to
individuals and groups.


Executive Officers and Directors of Cova

The directors and executive officers of Cova and their principal occupations for
the past five years are as follows:

<TABLE>
<CAPTION>
                               Principal Occupation During
Name                           the Past 5 Years
<S>                           <C>
John W. Barber***              Director of Cova - June, 1995 to present; Director of First Cova Life Insurance
                               Company (FCLIC) - June, 1995 to present; Director of Cova Financial Services Life
                               Insurance Company (CFSLIC) - June, 1995 to present; Vice President and Controller
                               of General American Life Insurance Company - December, 1984 to present; President
                               and Director of Equity Intermediary Company  - October, 1988 to present.

William P. Boscow*             Vice President of Cova and CFSLIC - 1996 to present; Senior Vice President of Cova
                               Life Management Company (CLMC), February, 1999 to present; First Vice President of
                               CLMC, 1996 - January 1999.

Frances S. Cook*               Secretary of Cova, CFSLIC and FCLIC - 1997 to present; First Vice President and
                               Associate General Counsel of CFLIC - July, 1997 to present, prior thereto Vice
                               President and Assistant General Counsel 1996 to 1997, prior thereto Assistant
                               General Counsel 1993 to 1997; Secretary of Cova and FCLIC - 1997 to present; First
                               Vice President of CLMC - July, 1997 to present, prior thereto Vice President and
                               Assistant General Counsel 1996 to 1997, prior thereto Assistant General Counsel
                               1993 to 1997; Secretary of Cova Investment Advisory Corporation (Advisory) - 1997
                               to present; Assistant Secretary of Cova Life Sales Company (CLSC) - 1993 to
                               present.

Constance A. Doern****         Vice President of Cova - 1997 to present, prior thereto Assistant Vice President
                               from 1990 to 1995; Vice President of CFSLIC - 1997 to present, prior thereto
                               Assistant Vice President from 1990 to 1995; Vice President of FCLIC - 1997 to
                               present, prior thereto Assistant Vice President from 1993 to 1995; Vice President
                               of J&H/KVI - 1989 to present.

Patricia E. Gubbe*             Vice President of Cova - 1989 to present; Vice President of CFSLIC - 1989 to
                               present; Vice President of FCLIC - 1992 to present; First Vice President of CLMC -
                               1996 to present, prior thereto Vice President from 1989 to 1996; President and
                               Chief Compliance Officer of CLSC from February, 1999 to present; Vice President
                               and Chief Compliance Officer of CLSC - 1989 to January, 1999.

Philip A. Haley*               Executive Vice President of Cova - May 1997 to present, prior thereto Vice
                               President from 1990 to 1997 and Assistant Vice President from 1989 to 1990;
                               Executive Vice President of FCLIC - May, 1997 to present, prior thereto Vice
                               President from 1995 to 1997; Executive Vice President of CFSLIC - May 1997 to
                               present, prior thereto Vice President from 1990 to 1997 and Assistant Vice
                               President from 1989 to 1990; Executive Vice President of CLMC from May, 1997 to
                               present, prior thereto Senior Vice President from 1996 to 1997 and Vice President
                               from 1990 to 1996 and Assistant Vice President from 1989 to 1990; Vice President
                               of CLSC from 1991 to present, prior thereto Assistant Vice President from 1989 to
                               1991.

J. Robert Hopson*              Vice President, Chief Actuary and Director of Cova - 1991 to present; Vice
                               President, Chief Actuary and Director of CFSLIC - 1991 to present; Vice President,
                               Chief Actuary and Director of FCLIC - 1992 to present; Senior Vice President,
                               Chief Actuary and Director of CLMC - 1996 to present, prior thereto Vice President
                               and Director from 1993 to 1996 and Vice President from 1991 to 1993.

Thomas E. Hughes, Jr.**        Treasurer and Director of Cova - June, 1995 to present; Treasurer and Director of
                               CFSLIC - June, 1995 to present; Treasurer of FCLIC - June, 1995 to present;
                               Corporate Actuary and Treasurer of General American Life Insurance Company -
                               October, 1994 to present. Formerly, Executive Vice President - Group Pensions,
                               General American Life Insurance Company - March, 1990 to October, 1994. In
                               addition to the Cova companies, Director of the following General American
                               subsidiary companies: Paragon Life Insurance Company and RGA Reinsurance Company -
                               October, 1994 to present. Treasurer of the following General American subsidiary
                               companies: Paragon Life Insurance Company, General Life Insurance Company of
                               America, General Life Insurance Company, General American Holding Company, Red Oak
                               Realty Company, Gen Mark Incorporated, Walnut Street Securities, Inc., Walnut
                               Street Advisers Inc., White Oak Royalty Company, Walnut Street Funds, Inc., and
                               RGA Reinsurance Company - October, 1994 to present.

Douglas E. Jacobs*             Vice President of Cova - 1985 to present; Vice President of CFSLIC - 1985 to
                               present; Vice President of CLMC - 1985 to present.

Lisa O. Kirchner****           Vice President of Cova - 1997 to present, prior thereto Assistant Vice President
                               from 1990 to 1995; Vice President of CFSLIC - 1997 to present, prior thereto
                               Assistant Vice President from 1988 to 1995; Vice President of FCLIC - 1997 to
                               present, prior thereto Assistant Vice President from 1993 to 1995; Vice President
                               of J&H/KVI - 1985 to present.

Richard A. Liddy**             Chairman of the Board of Directors of Cova, CFSLIC, FCLIC, CLMC, Advisory and Cova
                               Investment Allocation Corporation (Allocation) - April, 1997 to present; Chairman
                               of the Board, President and Chief Executive Officer of General American Life
                               Insurance Company - May, 1992 to present; Mr. Liddy also holds various positions
                               with the General American subsidiaries as follows: Chairman of the Board and
                               President of General American Mutual Holding Company, GenAmerica Corporation and
                               General American Holding Company; Chairman of the Board of Security Equity Life
                               Insurance Company, Conning Corporation, The Walnut Street Funds, Inc., General
                               American Capital Company, Reinsurance Group of America, Inc., RGA Life Reinsurance
                               Company of Canada, and RGA Reinsurance Company.

William C. Mair*               Vice President and Director of Cova, CFSLIC and FCLIC from 1995 to present; Vice
                               President, Controller and Director of Cova from 1995 to 1998, prior thereto Vice
                               President, Controller, Treasurer and Director. Vice President, Controller and
                               Director of CFSLIC from 1995 to 1998, prior thereto Vice President, Controller,
                               Treasurer and Director; Director of FCLIC from 1993 to present; Vice President,
                               Controller and Director of FCLIC from 1992 to 1998; Secretary of FCLIC from 1992
                               to 1995; Vice President, Treasurer, Controller and Director of Advisory - 1993 to
                               present; Vice President, Treasurer, Controller and Director of Allocation - 1994
                               to present; Director of CLSC - 1992 to present; Senior Vice President, Treasurer,
                               Controller and Director of CLMC - 1989 to present; Vice President, Treasurer,
                               Controller, Chief Financial Officer, Chief Accounting Officer and Director of Cova
                               Series Trust (Trust) - 1996 to present.

Matthew P. McCauley**          Assistant Secretary and Director of Cova - June, 1995 to present; Assistant
                               Secretary and Director of CFSLIC - June, 1995 to present; Assistant Secretary and
                               Director of FCLIC - June, 1995 to present; Associate General Counsel and Vice
                               President of General American Life Insurance Company - 1973 to present; also,
                               Director, Vice President, General Counsel and Secretary for several other General
                               American subsidiaries including Equity Intermediary Company, Red Oak Realty
                               Company, and White Oak Royalty Company; General American Holding Company and
                               Paragon Life Insurance Company. General Counsel and Secretary, Reinsurance Group
                               of America, Incorporated. Director and Secretary, General American Capital
                               Company. General Counsel and Secretary, Conning Corporation. General Counsel,
                               Conning Asset Management Company. Director of RGA Reinsurance Company, Walnut
                               Street Securities, Inc. Secretary to the Walnut Street Funds, Inc.

Mark E. Reynolds*              Executive Vice President and Director of Cova - May, 1997 to present; Executive
                               Vice President and Director of CFSLIC - May, 1997 to present; Executive Vice
                               President and Director of FCLIC - May, 1997 to present; Executive Vice President
                               of CLMC - May, 1997 to present; Executive Vice President and Director of Advisory
                               - December, 1996 to present; Executive Vice President, Chief Financial Officer and
                               Director of FCLIC - May, 1997 to present, Executive Vice President and Director of
                               Allocation - December, 1996 to present.

Leonard M. Rubenstein**        Director of Cova, CFSLIC, FCLIC, and CLMC - January, 1996 to present; Director of
                               Advisory and Allocation from 1995 to present; Executive Vice President and
                               Director of General American Life Insurance Company - 1992 to present. Mr.
                               Rubenstein also holds various positions with the General American subsidiaries as
                               follows: Director and Treasurer of General American Capital Company; Senior Vice
                               President - Investments, Treasurer and Director of Reinsurance Group of America,
                               Incorporated; Director of Paragon Life Insurance Company; Director of General
                               American Holding Company; Chief Executive Officer, Chairman and Director for
                               Conning Corporation; Director of the following: General Life Insurance Company,
                               Security Equity Life Insurance Company, BHIF America de Vida Seguros S.A. (Chile),
                               Manatial Seguros de Vida, S.A. (Argentina), Red Oak Realty Company, General Life
                               Insurance Company of America; RGA Reinsurance Company; Secretary and Director for
                               RGA Sud America S.A.

Myron H. Sandberg*             Vice President of Cova - 1985 to present; Vice President of CFSLIC - 1985 to
                               present; and CLMC - 1989 to present.

John W. Schaus*                Vice President of Cova and CFSLIC - 1988 to present; First Vice President of CLMC
                               from January, 1999 to present; prior thereto, Vice President of CLMC - 1989 to
                               1998.

Bernard J. Spaulding*          Senior Vice President and General Counsel of Cova, CFSLIC, FCLIC and CLMC since
                               March, 1999.

Lorry J. Stensrud*             President and Director of Cova from June, 1995 to present, prior thereto Executive
                               Vice President; President and Director of CFSLIC from June, 1995 to present, prior
                               thereto Executive Vice President; President and Director of FCLIC from June, 1995
                               to present, prior thereto Executive Vice President; President and Director of CLMC
                               from June, 1995 to present, prior thereto Executive Vice President only; President
                               and Director of Advisory from 1993 to present; President and Director of
                               Allocation from 1994 to present. Director of CLSC from 1989 to present; President,
                               Chief Executive Officer and Director of Trust - 1996 to present.

Joann T. Tanaka*               Senior Vice President of Cova and CFSLIC - January, 1999 to present; prior
                               thereto, Vice President of Cova and CFSLIC from July, 1998 to December, 1998;
                               Senior Vice President, Conning Asset Management, General American - June, 1987 to
                               June, 1998.

Peter L. Witkewiz*             Vice President and Controller of Cova, CFSLIC and FCLIC - July 1998 to present;
                               Vice President of Cova, CFSLIC and FCLIC - 1993 to June, 1998.
<FN>
*    Business Address: Cova, One Tower Lane, Suite 3000, Oakbrook Terrace, IL 60181

**   Business Address: General American, 700 S. Market Street, St. Louis, MO 63101

***  Business Address: General American, 13045 Tesson Ferry Road, St. Louis, MO 63128

**** Business Address: J&H/KVI, 1776 West Lakes Parkway, West Des Moines, IA 50266
</FN>
</TABLE>


Voting

In accordance with its view of present applicable law, Cova will vote the shares
of the investment  portfolios at special  meetings of shareholders in accordance
with instructions received from owners having a voting interest.  Cova will vote
shares for which it has not received  instructions  in the same proportion as it
votes  shares for which it has received  instructions.  Cova will vote shares it
owns in the  same  proportion  as it votes  shares  for  which  it has  received
instructions. The funds do not hold regular meetings of shareholders.

If the  Investment  Company  Act of 1940 or any  regulation  under it  should be
amended or if the present  interpretations  should change,  and as a result Cova
determines  that it is  permitted  to vote the  shares  of the  funds in its own
right, it may elect to do so.

The voting  interests of the owner in the funds will be  determined  as follows:
owners  may cast one vote for each $100 of  Account  Value of a Policy  which is
allocated to an investment  portfolio on the record date.  Fractional  votes are
counted.

The number of shares which a person has a right to vote will be determined as of
the date to be chosen by Cova not more than sixty (60) days prior to the meeting
of the fund. Voting  instructions will be solicited by written  communication at
least fourteen (14) days prior to such meeting.

Each owner having such a voting interest will receive  periodic reports relating
to the investment portfolios in which he or she has an interest,  proxy material
and a form with which to give such voting instructions.

Disregard  of Voting  Instructions.  Cova may,  when  required to do so by state
insurance  authorities,  vote shares of the funds without regard to instructions
from owners if such  instructions  would require the shares to be voted to cause
an investment portfolio to make, or refrain from making, investments which would
result in changes in the  sub-classification  or  investment  objectives  of the
investment portfolio.  Cova may also disapprove changes in the investment policy
initiated by owners or  trustees/directors  of the funds,  if the disapproval is
reasonable  and is based on a good faith  determination  by Cova that the change
would violate  state or federal law or the change would not be  consistent  with
the investment  objectives of the investment portfolios or which varies from the
general  quality and nature of  investments  and investment  techniques  used by
other  funds  with  similar  investment  objectives  underlying  other  variable
contracts  offered by Cova or of an affiliated  company.  In the event Cova does
disregard voting instructions, a summary of this action and the reasons for such
action will be included in the next semi-annual report to owners.


The Separate Account

Cova has  established  the separate  account,  Cova  Variable  Life Account Five
(Separate Account), to hold the assets that underlie the Policies.  The Board of
Directors of Cova adopted a resolution to establish  the Separate  Account under
California  insurance law on March 24, 1992.  Cova has  registered  the Separate
Account with the Securities and Exchange  Commission as a unit investment  trust
under the Investment Company Act of 1940.

The investment  program of the Separate  Account will not be changed without the
approval by the Insurance Commissioner of the state of California.  If required,
the approval process is on file with the Commissioner of the state in which this
Policy is issued.

If the New York Stock  Exchange is closed  (except for holidays and weekends) or
trading is  restricted  due to an  emergency  as defined by the  Securities  and
Exchange  Commission  so that Cova cannot  value  Accumulation  Units,  Cova may
postpone all procedures which require valuation of the Accumulation  Units until
valuation is possible.


Legal Opinions

Legal matters in connection with the Policies  described herein are being passed
upon  by  the  law  firm  of  Blazzard,  Grodd  &  Hasenauer,   P.C.,  Westport,
Connecticut.


Reduction or Elimination of Surrender Charge

The amount of the surrender  charge on the Policies may be reduced or eliminated
when sales of the Policies are made to  individuals or to a group of individuals
in a manner that  results in savings of sales  expenses.  The  entitlement  to a
reduction of the surrender  charge will be determined by Cova after  examination
of all the relevant factors such as:

1.   The  size  and  type  of  group  to  which  sales  are to be  made  will be
     considered.  Generally, the sales expenses for a larger group are less than
     for a smaller  group  because of the ability to implement  large numbers of
     Policies with fewer sales contacts.

2.   The total amount of premium payments to be received will be considered. Per
     Policy sales expenses are likely to be less on larger premium payments than
     on smaller ones.

3.   Any prior or existing relationship with Cova will be considered. Per Policy
     sales  expenses  are  likely  to be less  when  there  is a prior  existing
     relationship  because of the  likelihood  of  implementing  the Policy with
     fewer sales contacts.

4.   There may be other  circumstances,  of which Cova is not  presently  aware,
     which could result in reduced sales expenses.

If, after  consideration  of the foregoing  factors,  Cova determines that there
will be a reduction  in sales  expenses,  Cova may  provide  for a reduction  or
elimination of the surrender charge.

The  surrender  charge  may be  eliminated  when the  Policies  are issued to an
officer, director or employee of Cova or any of its affiliates. In no event will
any  reduction or  elimination  of the surrender  charge be permitted  where the
reduction or elimination will be unfairly discriminatory to any person.


Misstatement of Age or Sex

If the age or sex of the  insured(s)  has been  incorrectly  stated,  the  death
benefit  will be  adjusted  to reflect  the death  benefit  that would have been
provided  by the last cost of  insurance  at the  correct  age and/or sex of the
insured.


Cova's Right to Contest

Cova cannot contest the validity of the Policy except in the case of fraud after
it has been in effect  during  the  insured's  lifetime  for two years  from the
Policy Date. If the Policy is reinstated,  the two-year  period is measured from
the date of  reinstatement.  In addition,  if the insured commits suicide in the
two-year  period,  or such period as specified in state law, the benefit payable
will be limited to premiums paid less debt and less any surrenders.


Settlement Options

The Cash Surrender  Value or the death proceeds may be paid in a lump sum or may
be applied to one of the Settlement Options. The Settlement Options are:

Option 1: Life Annuity

Option 2: Life Annuity with 5, 10 or 20 years guaranteed

Option 3: Joint and Last Survivor Annuity

Option 4: Payments for a Designated Period

You or the  beneficiary  can select to have the  Settlement  Options  payable on
either a fixed or variable basis.


Tax Status

NOTE: The following  description is based upon Cova's  understanding  of current
federal  income tax law  applicable  to life  insurance in general.  Cova cannot
predict the probability  that any changes in such laws will be made.  Purchasers
are cautioned to seek  competent tax advice  regarding the  possibility  of such
changes. Section 7702 of the Internal Revenue Code of 1986, as amended ("Code"),
defines  the term "life  insurance  contract"  for  purposes  of the Code.  Cova
believes  that the  policies  to be  issued  will  qualify  as  "life  insurance
contracts"  under  Section  7702.  Cova does not guarantee the tax status of the
policies. Purchasers bear the complete risk that the policies may not be treated
as "life  insurance"  under federal income tax laws.  Purchasers  should consult
their own tax  advisers.  It should be  further  understood  that the  following
discussion  is not  exhaustive  and that  special  rules not  described  in this
prospectus may be applicable in certain situations.

Introduction.  The discussion in this prospectus is general in nature. It is not
intended as tax advice.  Each person  concerned  should  consult a competent tax
adviser.  Cova has not  considered  any  applicable  state or  other  tax  laws.
Moreover,  the discussion in this prospectus is based upon Cova's  understanding
of current federal income tax laws as they are currently interpreted. Cova makes
no  representation  regarding the  likelihood of  continuation  of those current
federal  income  tax  laws or of the  current  interpretations  by the  Internal
Revenue Service.  Cova is taxed as a life insurance  company under the Code. For
federal income tax purposes,  the Separate Account is not a separate entity from
Cova and its operations form a part of Cova.

Diversification.  Section  817(h) of the Code  imposes  certain  diversification
standards on the underlying assets of variable life insurance policies. The Code
provides  that a  variable  life  insurance  policy  will not be treated as life
insurance for any period (and any subsequent  period) for which the  investments
are not, in accordance with regulations prescribed by the United States Treasury
Department ("Treasury Department"), adequately diversified.  Disqualification of
the Policy as a life  insurance  contract  would result in imposition of federal
income tax to the owner with  respect to earnings  allocable to the Policy prior
to the receipt of payments under the Policy.

The Code contains a safe harbor  provision  which  provides that life  insurance
policies such as the Policies meet the  diversification  requirements  if, as of
the  close of each  quarter,  the  underlying  assets  meet the  diversification
standards for a regulated  investment  company and no more than fifty-five (55%)
percent of the total  assets  consist  of:  cash,  cash items,  U.S.  Government
securities,  and securities of other regulated investment companies. There is an
exception for securities issued by the U.S. Treasury in connection with variable
life insurance policies.

The Treasury  Department issued  Regulations  which established  diversification
requirements for the investment portfolios underlying variable contracts such as
the Policies.  The  Regulations  amplify the  diversification  requirements  for
variable  contracts set forth in the Code and provide an alternative to the safe
harbor provision described above. Under the Regulations, an investment portfolio
will be deemed adequately diversified if:

(i)  no more  than 55% of the  value of the total  assets  of the  portfolio  is
     represented by any one investment;

(ii) no more  than 70% of the  value of the total  assets  of the  portfolio  is
     represented by any two investments;

(iii)no more  than 80% of the  value of the total  assets  of the  portfolio  is
     represented by any three investments; and

(iv) no more  than 90% of the  value of the total  assets  of the  portfolio  is
     represented by any four investments.

For purposes of these Regulations, all securities of the same issuer are treated
as a single investment.

The  Code  provides  that,  for  purposes  of  determining  whether  or not  the
diversification standards imposed on the underlying assets of variable contracts
have been met, "each United States government agency or instrumentality shall be
treated as a separate issuer".

Cova intends that each  investment  portfolio  underlying  the Policies  will be
managed by the managers in such a manner as to comply with these diversification
requirements.

The Treasury  Department has indicated that the  diversification  Regulations do
not provide guidance  regarding the  circumstances in which owner control of the
investments  of the  Separate  Account will cause the owner to be treated as the
owner of the assets of the Separate  Account,  thereby  resulting in the loss of
favorable  tax  treatment  for the Policy.  At this time it cannot be determined
whether additional guidance will be provided and what standards may be contained
in such guidance.

The amount of owner control which may be exercised under the Policy is different
in some respects from the  situations  addressed in published  rulings issued by
the Internal  Revenue Service in which it was held that the policy owner was not
the owner of the assets of the separate  account.  It is unknown  whether  these
differences, such as the owner's ability to transfer among investment choices or
the number and type of investment choices available, would cause the owner to be
considered as the owner of the assets of the Separate Account.

In the event any forthcoming guidance or ruling is considered to set forth a new
position,  such guidance or ruling will generally be applied only prospectively.
However,  if such  ruling  or  guidance  was not  considered  to set forth a new
position,  it  may  be  applied  retroactively  resulting  in  the  owner  being
retroactively determined to be the owner of the assets of the Separate Account.

Due to the  uncertainty  in this  area,  Cova  reserves  the right to modify the
Policy in an attempt to maintain favorable tax treatment.

Tax  Treatment  of the Policy.  The Policy has been  designed to comply with the
definition  of life  insurance  contained in Section 7702 of the Code.  Although
some interim  guidance has been  provided  and  proposed  regulations  have been
issued,  final  regulations have not been adopted.  The Code requires the use of
reasonable mortality and other expense charges.

In establishing these charges,  Cova has relied on the interim guidance provided
in IRS Notice 88-128 and proposed regulations issued on July 5, 1991. Currently,
there is even less guidance as to a Policy  issued on a  substandard  risk basis
and thus it is even less clear  whether a Policy issued on such basis would meet
the requirements of Section 7702 of the Code.

While Cova has  attempted to comply with Section  7702,  the law in this area is
very complex and unclear. There is a risk, therefore,  that the Internal Revenue
Service  will not agree with Cova's  interpretations  of Section  7702 that were
made in determining such  compliance.  In the event the Policy is determined not
to so comply,  it would not  qualify for the  favorable  tax  treatment  usually
accorded life insurance policies.

You should consult your own tax adviser with respect to the tax  consequences of
purchasing the Policy.

Policy  Proceeds.  Loan proceeds  and/or  surrender  payments,  including  those
resulting  from the lapse of the Policy,  from the Policies are fully taxable to
the extent of income in the Policy and may  further be subject to an  additional
10%   federal   income  tax   penalty.   (See  "Tax   Treatment   of  Loans  and
Surrenders".)Otherwise,  the Policy should  receive the same federal  income tax
treatment  as any other  type of life  insurance.  As such,  the  death  benefit
thereunder is excludable from the gross income of the beneficiary under the Code
and any benefits paid under the  Accelerated  Death Benefit Rider should also be
excludable from gross income under the Code. Furthermore,  you are not deemed to
be in  constructive  receipt  of the  Account  Value  or Cash  Surrender  Value,
including increments thereon, under a Policy until you make a surrender.  If the
death proceeds are to be paid under one of the Settlement Options,  the payments
will be prorated between the amount attributable to the death benefit which will
be  excludable  from the  beneficiary's  income and the amount  attributable  to
interest which will be includable in the beneficiary's income.

Federal,  state and local  estate,  inheritance  and other tax  consequences  of
ownership,  or receipt of Policy proceeds,  depend on the  circumstances of each
Policy owner or beneficiary.  Owners and beneficiaries  should consult their tax
advisers.

Joint Lives.  The Policy may be issued with a Joint Life Rider providing for the
payment of the death benefit upon the death of the last surviving insured. While
Cova believes  that a Policy issued on this basis  complies with Section 7702 of
the Code, such  circumstances are not directly  addressed in either Section 7702
or the related  regulations.  In the absence of regulation or other  guidelines,
there is some  uncertainty as to whether a Policy with such a joint life feature
meets the requirements of Section 7702 of the Code.

Tax  Treatment  of Loans  and  Surrenders.  The Code  alters  the tax  treatment
accorded to loans and certain  distributions  from life insurance policies which
are  deemed  to  be  "modified  endowment   contracts".   The  Policy's  premium
requirements  are such that  Policies  issued on or after June 21,  1988 will be
treated as modified  endowment  contracts.  A Policy  received in exchange for a
modified endowment contract is also a modified endowment contract  regardless of
whether it meets the 7-pay test.

However,  an exchange under Section 1035 of the Code of a life insurance  policy
entered into before June 21, 1988 for the Policy will not cause the Policy to be
treated as a modified endowment contract if no additional premiums are paid.

A Policy  that was  entered  into  prior to June 21,  1988 may be deemed to be a
modified endowment contract if:

*    it is materially changed, and
*    fails to meet the 7-pay test.

A Policy fails to meet the 7-pay test when the cumulative  amount paid under the
Policy at any time  during the first 7 Policy  Years  exceeds the sum of the net
level  premiums  which would have been paid on or before such time if the Policy
provided for paid-up future benefits after the payment of seven (7) level annual
premiums.

A material  change would  include any increase in the future  benefits  provided
under a Policy unless the increase is attributable to:

(1)  the  payment of premiums  necessary  to fund the lowest  death  benefit and
     qualified additional benefits payable in the first seven Policy Years; or

(2)  the  crediting  of  interest  or  other  earnings  (including  policyholder
     dividends) with respect to such premiums.

Assuming  that the Policy  will be treated  as a  modified  endowment  contract,
surrenders  and/or  loan  proceeds  are  taxable  to the extent of income in the
Policy. Such distributions are deemed to be on a last-in, first-out basis, which
means the taxable income is distributed  first.  Loan proceeds and/or  surrender
payments  may also be subject to an  additional  10% federal  income tax penalty
applied to the income portion of such distribution. The penalty shall not apply,
however, to any distribution:

(1)  made on or after the date on which the taxpayer reaches age 59-1/2;

(2)  which is attributable to the taxpayer becoming disabled (within the meaning
     of Section 72(m)(7) of the Code); or

(3)  which is part of a series of substantially equal periodic payments made not
     less  frequently  than  annually for the life (or life  expectancy)  of the
     taxpayer or the joint lives (or joint life  expectancies)  of such taxpayer
     and his or her beneficiary.

Furthermore, only under limited circumstances will interest paid on Policy loans
be tax deductible.

If a  Policy  is not  classified  as a  modified  endowment  contract,  then any
surrenders  shall be treated first as a recovery of the investment in the Policy
which would not be received as taxable income. However, if a distribution is the
result of a reduction  in  benefits  under the Policy  within the first  fifteen
years  after the Policy is issued in order to comply  with  Section  7702,  such
distribution  will,  under rules set forth in Section 7702, be taxed as ordinary
income to the extent of income in the Policy.

Any  loans  from a  Policy  which  is not  classified  as a  modified  endowment
contract,  will be treated as  indebtedness of the owner and not a distribution.
Upon  complete  surrender or lapse of the Policy or when  maturity  benefits are
paid,  if the amount  received  plus the Policy debt exceeds the total  premiums
paid that are not treated as previously  surrendered  by the Policy  owner,  the
excess generally will be treated as ordinary income.

You should seek  competent tax advice on the tax  consequences  of taking loans,
making a partial or total surrender or making any material modifications to your
Policy.

Multiple  Policies.  The Code further provides that multiple modified  endowment
contracts that are issued within a calendar year period to the same owner by one
company or its  affiliates  are treated as one modified  endowment  contract for
purposes of determining the taxable portion of any loans or distributions.  Such
treatment may result in adverse tax  consequences  including more rapid taxation
of the loans or distributed amounts from such combination of contracts.

You should  consult a tax adviser  prior to  purchasing  more than one  modified
endowment contract in any calendar year period.

Tax  Treatment  of  Assignments.  An  assignment  of a Policy  or the  change of
ownership of a Policy may be a taxable  event.  You should  therefore  consult a
competent tax adviser if you wish to assign or change the owner of your Policy.

Qualified Plans. The Policies may be used in conjunction with certain  qualified
plans.  Because the rules  governing such use are complex,  you should not do so
until you have consulted a competent qualified plans consultant.


Income Tax Withholding

All  distributions or the portion thereof which is includable in gross income of
the Policy owner are subject to federal  income tax  withholding.  However,  the
Policy  owner in most  cases may elect not to have  taxes  withheld.  The Policy
owner may be required to pay penalties  under the  estimated  tax rules,  if the
Policy owner's withholding and estimated tax payments are insufficient.


Reports to Owners

Cova will send you semi-annual and annual reports of the investment  portfolios.
Within  30 days  after  each  Policy  Anniversary,  Cova will send you an annual
statement. The statement will show:

*    the current amount of death benefit payable under the Policy,
*    the current Account Value,
*    the current Cash Surrender Value,
*     current debt, and
*    all transactions previously confirmed.

The statement will also show premiums paid and all charges  deducted  during the
Policy Year.

Cova will mail you a confirmation within seven days of the transaction of:

(a)  the receipt of premium;
(b)  any transfer between investment portfolios;
(c)  any loan, interest repayment, or loan repayment;
(d)  any surrender;
(e)  exercise of the free look privilege; and
(f)  payment of the death benefit under the Policy.

Upon request, you are entitled to a receipt of premium payment.


Legal Proceedings

There are no legal  proceedings to which the Separate Account or the Distributor
is a party or to which the assets of the Separate  Account are subject.  Cova is
not involved in any litigation that is of material importance in relation to its
total assets or that relates to the Separate Account.


Experts

The  balance  sheets of the Company as of  December  31, 1998 and 1997,  and the
related statements of income,  shareholder's  equity, and cash flows for each of
the years in the three-year  period ended December 31, 1998,  have been included
herein in reliance upon the reports of KPMG LLP,  independent  certified  public
accountants,  appearing  elsewhere  herein,  and upon  authority of said firm as
experts in accounting and auditing.


Financial Statements

There are no financial statements for the Separate Account,  because it has only
recently commenced operations.  Financial statements of the Company are provided
below.




                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                              Financial Statements

                        December 31, 1998, 1997, and 1996

                   (With Independent Auditors' Report Thereon)


                          INDEPENDENT AUDITORS' REPORT



     The Board of Directors and Shareholder
     Cova Financial Life Insurance Company:


     We have audited the accompanying balance sheets of Cova Financial Life
     Insurance Company (a wholly owned subsidiary of Cova Financial Services
     Life Insurance Company) (the Company) as of December 31, 1998 and 1997, and
     the related statements of income, shareholder's equity, and cash flows for
     each of the years in the three-year period ended December 31, 1998. These
     financial statements are the responsibility of the Company's management.
     Our responsibility is to express an opinion on these financial statements
     based on our audits.

     We conducted our audits in accordance with generally accepted auditing
     standards. Those standards require that we plan and perform the audits to
     obtain reasonable assurance about whether the financial statements are free
     of material misstatement. An audit includes examining, on a test basis,
     evidence supporting the amounts and disclosures in the financial
     statements. An audit also includes assessing the accounting principles used
     and significant estimates made by management, as well as evaluating the
     overall financial statement presentation. We believe that our audits
     provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
     in all material respects, the financial position of Cova Financial Life
     Insurance Company as of December 31, 1998 and 1997, and the results of its
     operations and its cash flows for each of the years in the three-year
     period ended December 31, 1998, in conformity with generally accepted
     accounting principles.


     March 4, 1999


<TABLE>
<CAPTION>
                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                                 Balance Sheets

                           December 31, 1998 and 1997




                                        ASSETS                          1998         1997
                                                                     -----------  -----------
                                                                         (in thousands)
<S>                                                                <C>               <C>
Investments:
    Debt securities available-for-sale, at fair value
      (cost of $99,228 in 1998 and $96,884 in 1997)                $    100,658       97,520
    Mortgage loans, net of allowance for potential loan
      loss of $10 in 1998 and $-0- in 1997                                5,245        1,786
    Policy loans                                                          1,223        1,083
                                                                     -----------  -----------

             Total investments                                          107,126      100,389


Cash and cash equivalents - interest-bearing                              5,789          756
Cash - noninterest-bearing                                                1,200        1,392
Accrued investment income                                                 1,641        1,826
Deferred policy acquisition costs                                         9,142        6,774
Present value of future profits                                             854          900
Goodwill                                                                  1,813        1,923
Deferred tax asset, net                                                     585        1,042
Receivable from OakRe                                                    35,312       68,533
Reinsurance receivables                                                     118          114
Other assets                                                                398           14
Separate account assets                                                 127,873       69,318
                                                                     -----------  -----------

             Total assets                                          $    291,851      252,981
                                                                     ===========  ===========
</TABLE>

See accompanying notes to financial statements.

<TABLE>
<CAPTION>
                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                            Balance Sheets, Continued

                           December 31, 1998 and 1997




                         LIABILITIES AND SHAREHOLDER'S EQUITY              1998          1997
                                                                        -----------   -----------
                                                                             (in thousands)
<S>                                                                   <C>                <C>
Policyholder deposits                                                 $    135,106       157,566
Future policy benefits                                                       6,191         5,381
Payable on purchase of securities                                               27            92
Accounts payable and other liabilities                                       1,653         1,462
Federal and state income taxes payable                                         172           106
Future purchase price payable to OakRe                                         342           565
Guaranty fund assessments                                                    1,000         1,000
Separate account liabilities                                               127,871        69,318
                                                                        -----------   -----------

             Total liabilities                                             272,362       235,490
                                                                        -----------   -----------

Shareholder's equity:
    Common stock, $233.34 par value.  (Authorized
      30,000 shares; issued and outstanding
      12,000 shares in 1998 and 1997)                                        2,800         2,800
    Additional paid-in capital                                              14,523        13,523
    Retained earnings                                                        1,833         1,023
    Accumulated other comprehensive income,
      net of tax                                                               333           145
                                                                        -----------   -----------

             Total shareholder's equity                                     19,489        17,491
                                                                        -----------   -----------

             Total liabilities and shareholder's equity               $    291,851       252,981
                                                                        ===========   ===========
</TABLE>

See accompanying notes to financial statements.

<TABLE>
<CAPTION>
                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                              Statements of Income

                  Years ended December 31, 1998, 1997, and 1996




                                                               1998         1997        1996
                                                             ----------   ----------  ----------
                                                                       (in thousands)
<S>                                                        <C>                <C>           <C>
Revenues:
    Premiums                                               $     1,308        1,191         488
    Net investment income                                        7,516        6,761       4,176
    Net realized gains (losses) on sales of
      investments                                                  178          158         (28)
    Separate account fees                                        1,392          599         134
    Other income                                                    66           45          35
                                                             ----------   ----------  ----------

             Total revenues                                     10,460        8,754       4,805
                                                             ----------   ----------  ----------

Benefits and expenses:
    Interest on policyholder deposits                            5,486        4,837       2,563
    Current and future policy benefits                           1,549        1,481         722
    Operating and other expenses                                 1,614        1,203         570
    Amortization of purchased intangible
      assets                                                       194          165          66
    Amortization of deferred policy
      acquisition costs                                            530          320         187
                                                             ----------   ----------  ----------

             Total benefits and expenses                         9,373        8,006       4,108
                                                             ----------   ----------  ----------

             Income before income taxes                          1,087          748         697
                                                             ----------   ----------  ----------

Income tax expense (benefit):
    Current                                                        (80)         310         351
    Deferred                                                       357           (5)        (66)
                                                             ----------   ----------  ----------

             Total income tax expense                              277          305         285
                                                             ----------   ----------  ----------

             Net income                                    $       810          443         412
                                                             ==========   ==========  ==========
</TABLE>

See accompanying notes to financial statements.

<TABLE>
<CAPTION>
                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                       Statements of Shareholder's Equity

                  Years ended December 31, 1998, 1997, and 1996




                                                                                1998        1997        1996
                                                                              ----------  ----------  ----------
                                                                                       (in thousands)
<S>                                                                         <C>              <C>         <C>
Common stock, at beginning
    and end of period                                                       $     2,800       2,800       2,800
                                                                              ----------  ----------  ----------

Additional paid-in capital:
    Balance at beginning of period                                               13,523      13,523      13,523
    Capital contribution                                                          1,000          --          --
                                                                              ----------  ----------  ----------

Balance at end of period                                                         14,523      13,523      13,523
                                                                              ----------  ----------  ----------

Retained earnings:
    Balance at beginning of period                                                1,023         580         168
    Net income                                                                      810         443         412
                                                                              ----------  ----------  ----------

Balance at end of period                                                          1,833       1,023         580
                                                                              ----------  ----------  ----------

Accumulated other comprehensive income:
    Balance at beginning of period                                                  145           1         192
    Change in unrealized appreciation (depreciation)
      of debt and equity securities                                                 794         630        (840)
    Deferred federal income tax impact                                             (101)        (77)        103
    Change in deferred policy acquisition costs
      attributable to unrealized appreciation                                      (513)       (144)        (69)
    Change in present value of future profits
      attributable to unrealized depreciation (appreciation)                          8        (265)        615
                                                                              ----------  ----------  ----------

Balance at end of period                                                            333         145           1
                                                                              ----------  ----------  ----------

             Total shareholder's equity                                     $    19,489      17,491      16,904
                                                                              ==========  ==========  ==========

Total comprehensive income:
    Net income                                                              $       810         443         412
    Other comprehensive income (change in net unrealized
      appreciation (depreciation) of debt and equity securities)                    188         144        (191)
                                                                              ----------  ----------  ----------

             Total comprehensive income                                     $       998         587         221
                                                                              ==========  ==========  ==========
</TABLE>

See accompanying notes to financial statements.

<TABLE>
<CAPTION>
                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                            Statements of Cash Flows

                  Years ended December 31, 1998, 1997 and 1996


                                                                                      1998          1997          1996
                                                                                   ------------  ------------  -----------
                                                                                               (in thousands)
<S>                                                                              <C>                 <C>          <C>
Reconciliation of net income to net cash provided by (used in) operating
    activities:
      Net income                                                                 $         810           443          412
      Adjustments to reconcile net
        income (loss) to net cash provided by
        (used in) operating activities:
           Increase in future policy benefits                                              810           820          192
           Increase in payables and
             accrued liabilities                                                           191            82           95
           Decrease (increase) in accrued
             investment income                                                             185          (704)        (556)
           Amortization of intangible assets and
             deferred policy acquisition costs                                             724           485          253
           Amortization and accretion of
             securities, premiums, and discounts                                           (87)          (10)          73
           Net realized (gain) loss on sale of investments                                (178)         (158)          28
           Interest on policyholder deposits                                             5,486         4,837        2,563
           Increase (decrease) in current and
             deferred federal income taxes                                                 523            91          (66)
           Recapture commissions paid to OakRe                                            (223)         (159)        (273)
           Commissions and expenses deferred                                            (3,411)       (3,917)      (2,413)
           Due to/from affiliates                                                           --            --           44
           Other                                                                           219          (498)        (452)
                                                                                   ------------  ------------  -----------

             Net cash provided by (used in) operating activities                         5,049         1,312         (100)
                                                                                   ------------  ------------  -----------

Cash flows from investing activities:
    Cash used in the purchase of
      investment securities                                                            (56,673)      (53,534)     (42,655)
    Proceeds from investment securities
      sold and matured                                                                  50,661        25,379       10,635
    Other                                                                                 (121)          (81)         (90)
                                                                                   ------------  ------------  -----------

             Net cash used in investing activities                                      (6,133)      (28,236)     (32,110)
                                                                                   ------------  ------------  -----------
</TABLE>

<TABLE>
<CAPTION>
                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                       Statements of Cash Flows, Continued

                  Years ended December 31, 1998, 1997, and 1996




                                                                                      1998          1997          1996
                                                                                   ------------  ------------  -----------
                                                                                               (in thousands)
<S>                                                                              <C>                  <C>          <C>
Cash flows from financing activities:
    Policyholder deposits                                                        $      69,459        81,788       38,348
    Transfers from OakRe                                                                35,590        25,060       36,553
    Transfer to separate accounts                                                      (60,181)      (56,144)     (13,669)
    Return of policyholder deposits                                                    (39,943)      (28,267)     (28,521)
    Capital contributions received                                                       1,000            --           --
                                                                                   ------------  ------------  -----------

             Net cash provided by financing activities                                   5,925        22,437       32,711
                                                                                   ------------  ------------  -----------

             Increase (decrease) in cash and cash equivalents                            4,841        (4,487)         501

Cash and cash equivalents - beginning of period                                          2,148         6,635        6,134
                                                                                   ------------  ------------  -----------

Cash and cash equivalents - end of period                                        $       6,989         2,148        6,635
                                                                                   ============  ============  ===========
</TABLE>

See accompanying notes to financial statements.

                      COVA FINANCIAL LIFE INSURANCE COMPANY
              (a wholly owned subsidiary of Cova Financial Services
                             Life Insurance Company)

                          Notes to Financial Statements

                        December 31, 1998, 1997, and 1996


  (1)   NATURE OF BUSINESS AND ORGANIZATION

              NATURE OF THE BUSINESS

              Cova Financial Life Insurance Company (the Company) markets and
              services single premium deferred annuities, immediate annuities,
              variable annuities, term life, single premium variable universal
              life, and single premium whole life insurance policies. The
              Company is licensed to conduct business in the state of
              California. Most of the policies issued present no significant
              mortality or longevity risk to the Company, but rather represent
              investment deposits by the policyholders. Life insurance policies
              provide policy beneficiaries with mortality benefits amounting to
              a multiple, which declines with age, of the original premium.

              Under the deferred fixed annuity contracts, interest rates
              credited to policyholder deposits are guaranteed. The Company may
              assess surrender fees against amounts withdrawn prior to scheduled
              rate reset and adjust account values based on current crediting
              rates. Policyholders also may incur certain federal income tax
              penalties on withdrawals.

              Under the variable annuity contracts, policyholder deposits are
              allocated to various separate account sub-accounts or the general
              account. A sub-account is valued at the sum of market values of
              the securities in its underlying investment portfolio. The
              contract value allocated to a sub-account will fluctuate based on
              the performance of the sub-accounts. The contract value allocated
              to the general account is credited with a fixed interest rate for
              a specified period. The Company may assess surrender fees against
              amounts withdrawn prior to the end of the withdrawal charge
              period. Policyholders may also incur certain federal income tax
              penalties on withdrawals.

              Under the single premium variable life contracts, policyholder
              deposits are allocated to various separate account sub-accounts.
              The account value allocated to a sub-account will fluctuate based
              on the performance of the sub-accounts. The Company guarantees a
              minimum death benefit to be paid to the beneficiaries upon the
              death of the insured. The Company may assess surrender fees
              against amounts withdrawn prior to the end of the surrender charge
              period. A deferred premium tax may also be assessed against
              amounts withdrawn in the first ten years. Policyholders may also
              incur certain federal income tax penalties on withdrawals.

              Under the term life insurance policies, policyholders pay a level
              premium over a certain period of time to guarantee a death benefit
              will be paid to the beneficiaries upon the death of the insured.
              This policy has no cash accumulation available to the
              policyholder.

              Although the Company markets its products through numerous
              distributors, including regional brokerage firms, national
              brokerage firms, and banks, approximately 97%, 85%, and 81% of the
              Company's sales have been through two specific brokerage firms, A.
              G. Edwards & Sons, Incorporated, and Edward Jones & Company,
              Incorporated, in 1998, 1997, and 1996, respectively.

              ORGANIZATION

              The Company, formerly Xerox Financial Life Insurance Company
              (XFLIC), is a wholly owned subsidiary of Cova Financial Services
              Life Insurance Company (CFSLIC). On December 31, 1996, Cova
              Corporation, an insurance holding company wholly owned by General
              American Life Insurance Company (GALIC), transferred 100% of the
              outstanding shares of the Company to CFSLIC, an affiliated life
              insurer domiciled in Missouri. The transfer of direct ownership
              had no effect on the operations of the Company as both CFSLIC and
              the Company had existed under common management and control prior
              to the transfer.

              Cova Corporation purchased the Company from Xerox Financial
              Services, Inc. (XFSI), a wholly owned subsidiary of Xerox
              Corporation, on June 1, 1995. In conjunction with the purchase,
              Cova Corporation entered into a financing reinsurance transaction
              with OakRe Life Insurance Company (OakRe), a subsidiary of XFSI,
              to assume the economic benefits and risks of the existing single
              premium deferred annuity deposits (SPDAs) of the Company. The
              receivable from OakRe to the Company that was created by this
              transaction will be liquidated over the remaining crediting rate
              guaranty periods which will be substantially expired by the end of
              the year 2000, from the transfer of cash in the amount of the then
              current account value, less a recapture commission fee to OakRe on
              policies retained beyond their 30-day-no-fee surrender window by
              the Company, upon the next crediting rate reset date of each
              annuity policy. The Company may then reinvest that cash for those
              policies that are retained and thereafter assume the benefits and
              risks of those deposits.

              In the event that both OakRe and XFSI default on the receivable,
              the Company may draw funds from a standby bank irrevocable letter
              of credit established by XFSI in the amount of $500 million. No
              funds were drawn on this letter of credit during the periods
              ending December 31, 1998 and 1997.

              In substance, terms of the agreement have allowed the seller,
              XFSI, to retain substantially all of the existing financial
              benefits and risks of the existing business, while the purchaser,
              GALIC, obtained the corporate operating and product licenses,
              marketing, and administrative capabilities of the Company, and
              access to the retention of the policyholder deposit base that
              persists beyond the next crediting rate reset date.

  (2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

              DEBT SECURITIES

              Investments in all debt securities with readily determinable fair
              values are classified into one of three categories:
              held-to-maturity, trading, or available-for-sale. Classification
              of investments is based on management's current intent. All debt
              securities and short-term investments at December 31, 1998 and
              1997 were classified as available-for-sale. Securities
              available-for-sale are carried at fair value, with unrealized
              holding gains and losses reported as accumulated other
              comprehensive income of shareholder's equity, net of deferred
              effects of income tax and related effects on deferred acquisition
              costs and present value of future profits.

              Amortization of the discount or premium from the purchase of
              mortgage-backed bonds is recognized using a level-yield method
              which considers the estimated timing and amount of prepayments of
              the underlying mortgage loans. Actual prepayment experience is
              periodically reviewed and effective yields are recalculated when
              differences arise between the prepayments previously anticipated
              and the actual prepayments received and currently anticipated.
              When such a difference occurs, the net investment in the
              mortgage-backed bond is adjusted to the amount that would have
              existed had the new effective yield been applied since the
              acquisition of the bond, with a corresponding charge or credit to
              interest income (the "retrospective method").

              Investment income is recorded when earned. Realized capital gains
              and losses on the sale of investments are determined on the basis
              of specific costs of investments and are credited or charged to
              income.

              A realized loss is recognized and charged against income if the
              Company's carrying value in a particular investment in the
              available-for-sale category has experienced a significant decline
              in market value that is deemed to be other than temporary.

              MORTGAGE LOANS AND POLICY LOANS

              Mortgage loans and policy loans are carried at their unpaid
              principal balances. An allowance for mortgage loan losses is
              established based on an evaluation of the mortgage loan portfolio,
              past credit loss experience, and current economic conditions.

              Reserves for loans are established when the Company determines
              that collection of all amounts due under the contractual terms is
              doubtful and are calculated in conformity with Statement of
              Financial Accounting Standards (SFAS) No. 114, Accounting by
              Creditors for Impairment of a Loan, as amended by SFAS No. 118,
              Accounting by Creditors for Impairment of a Loan - Income
              Recognition and Disclosures.

              The Company had no impaired loans, and the valuation allowance for
              potential losses on mortgage loans was $10,000 and $319, at
              December 31, 1998 and 1997, respectively.

              CASH AND CASH EQUIVALENTS

              Cash and cash equivalents include currency and demand deposits in
              banks, U.S. Treasury bills, money market accounts, and commercial
              paper with maturities under 90 days, which are not otherwise
              restricted.

              SEPARATE ACCOUNT ASSETS

              Separate accounts contain segregated assets of the Company that
              are specifically assigned to variable annuity policyholders in the
              separate accounts and are not available to other creditors of the
              Company. The earnings of separate account investments are also
              assigned to the policyholders in the separate accounts, and are
              not guaranteed or supported by the other general investments of
              the Company. The Company earns mortality and expense risk fees
              from the separate accounts and assesses withdrawal charges in the
              event of early withdrawals. Separate accounts assets are valued at
              fair market value.

              In order to provide for optimum policyholder returns and to allow
              for the replication of the investment performance of existing
              "cloned" mutual funds, the Company has periodically transferred
              capital to the separate accounts to provide for the initial
              purchase of investments in new portfolios. As additional funds
              have been received through policyholder deposits, the Company has
              periodically reduced its capital investment in the separate
              accounts. The Company's capital investment in the separate
              accounts as of December 31, 1998 and 1997, are presented in note
              3.

              DEFERRED POLICY ACQUISITION COSTS

              The costs of acquiring new business which vary with and are
              directly related to the production of new business, principally
              commissions, premium taxes, sales costs, and certain policy
              issuance and underwriting costs, are deferred. These deferred
              costs are amortized in proportion to estimated future gross
              profits derived from investment income, realized gains and losses
              on sales of securities, unrealized securities gains and losses,
              interest credited to accounts, surrender fees, mortality costs,
              and policy maintenance expenses. The estimated gross profit
              streams are periodically reevaluated and the unamortized balance
              of deferred policy acquisition costs is adjusted to the amount
              that would have existed had the actual experience and revised
              estimates been known and applied from the inception of the
              policies and contracts. The amortization and adjustments resulting
              from unrealized gains and losses are not recognized currently in
              income but as an offset to the accumulated other comprehensive
              income of shareholder's equity. The amortization period is the
              remaining life of the policies, which is approximately 20 years
              from the date of original policy issue.

<TABLE>
<CAPTION>
              The components of deferred policy acquisition costs are shown
              below:

                                                                     1998          1997          1996
                                                                  ------------  ------------  ------------
                                                                              (IN THOUSANDS)
<S>                                                            <C>                  <C>           <C>
Deferred policy acquisition costs, beginning of period         $      6,774         3,321         1,164
Commissions and expenses deferred                                     3,411         3,917         2,413
Amortization                                                           (530)         (320)         (187)
Deferred policy acquisition costs attributable to
    unrealized appreciation                                            (513)         (144)          (69)
                                                                  ------------  ------------  ------------

Deferred policy acquisition costs, end of period               $      9,142         6,774         3,321
                                                                  ============  ============  ============
</TABLE>

              PURCHASE RELATED INTANGIBLE ASSETS AND LIABILITIES

              In accordance with the purchase method of accounting for business
              combinations, two intangible assets and a future payable related
              to accrued purchase price consideration were established as of the
              purchase date.

                           Present Value of Future Profits

                  The Company established an intangible asset which represents
                  the present value of future profits (PVFP) to be derived from
                  both the purchased and transferred blocks of business. Certain
                  estimates were utilized in the computation of this asset,
                  including estimates of future policy retention, investment
                  income, interest credited to policyholders, surrender fees,
                  mortality costs, and policy maintenance costs discounted at a
                  pretax rate of 18% (12% net after tax).

                  In addition, as the Company has the option of retaining its
                  SPDA policies after they reach their next interest rate reset
                  date and are recaptured from OakRe, a component of this asset
                  represents estimates of future profits on recaptured business.
                  This asset will be amortized in proportion to estimated future
                  gross profits derived from investment income, realized gains
                  and losses on sales of securities, unrealized securities
                  appreciation and depreciation, interest credited to accounts,
                  surrender fees, mortality costs, and policy maintenance
                  expenses. The estimated gross profit streams are periodically
                  reevaluated and the unamortized balance of PVFP will be
                  adjusted to the amount that would have existed had the actual
                  experience and revised estimates been known and applied from
                  the inception. The amortization and adjustments resulting from
                  unrealized appreciation and depreciation is not recognized
                  currently in income but as an offset to the accumulated other
                  comprehensive income of shareholder's equity. The amortization
                  period is the remaining life of the policies, which is
                  estimated to be 20 years from the date of original policy
                  issue.

                  Based on current assumptions, amortization of the original
                  in-force PVFP asset, expressed as a percentage of the original
                  in-force asset, is projected to be 4.9%, 7.2%, 7.8%, 7.7%, and
                  7.2% for the years ended December 31, 1999 through 2003,
                  respectively. Actual amortization incurred during these years
                  may be more or less as assumptions are modified to incorporate
                  actual results.

                  During 1996, the Company adjusted its original purchase
                  accounting to include a revised estimate of the ultimate
                  renewal (recapture) rate. This adjustment resulted in a
                  reallocation of the net purchased intangible asset between
                  PVFP, goodwill, future payable, and deferred taxes. This final
                  allocation and the resulting impact on inception to date
                  amortization was recorded, in its entirety, in 1996.

<TABLE>
<CAPTION>
                  The components of PVFP are shown below:

                                                             1998       1997        1996
                                                            --------  ----------  ---------
                                                                    (IN THOUSANDS)
<S>                                                       <C>           <C>          <C>
PVFP - beginning of period                                $    900      1,178          576
Net amortization                                               (54)       (13)          78
Adjustment due to revised push-down purchase
    accounting                                                  --         --          (91)
PVFP attributable to unrealized
    depreciation (appreciation)                                  8       (265)         615
                                                            --------  ----------  ---------

       PVFP - end of period                               $    854        900        1,178
                                                            ========  ==========  =========
</TABLE>

                  Goodwill

                  Under the push-down method of purchase accounting, the excess
                  of purchase price over the fair value of tangible and
                  intangible assets and liabilities acquired is established as
                  an asset and referred to as goodwill. The Company has elected
                  to amortize goodwill on the straight-line basis over a 20-year
                  period.

<TABLE>
<CAPTION>
                  The components of goodwill are shown below:

                                                                1998          1997          1996
                                                             ------------  ------------  ------------
                                                                         (IN THOUSANDS)
<S>                                                        <C>                 <C>           <C>
Goodwill - beginning of period                             $     1,923         2,034         2,306
Amortization                                                      (110)         (111)         (105)
Adjustment due to revised push-down purchase
    accounting                                                      --            --          (167)
                                                             ------------  ------------  ------------

         Future payable - end of period                    $     1,813         1,923         2,034
                                                             ============  ============  ============
</TABLE>

                  Future Payable

                  Pursuant to the financial reinsurance agreement, the
                  receivable from OakRe becomes due in installments when the
                  SPDA policies reach their next crediting rate reset date. For
                  any recaptured policies that continue in force with OakRe into
                  the next rate guarantee period, the Company will pay a
                  commission to OakRe of 1.75% up to 40% of policy account
                  values originally reinsured and 3.5% thereafter. On policies
                  that are recaptured and subsequently exchanged to a variable
                  annuity policy, the Company will pay a commission to OakRe of
                  0.50%.

                  The Company has recorded a future payable that represents the
                  present value of the anticipated future commission payments
                  payable to OakRe over the remaining life of the financial
                  reinsurance agreement discounted at an estimated borrowing
                  rate of 6.5%. This liability represents a contingent purchase
                  price payable for the policies transferred to OakRe on the
                  purchase date and has been pushed down to the Company through
                  the financial reinsurance agreement. The Company expects that
                  this payable will be substantially extinguished by the end of
                  the year 2000.

<TABLE>
<CAPTION>
                  The components of this future payable are shown below:

                                                                      1998        1997       1996
                                                                    ----------  ---------- ----------
                                                                             (IN THOUSANDS)
<S>                                                               <C>               <C>      <C>
Future payable - beginning of period                              $     565         683      1,265
Interest added                                                           29          41         39
Payments to OakRe                                                      (252)       (159)      (273)
Adjustment due to revised push-down purchase
    accounting                                                           --          --       (348)
                                                                    ----------  ---------- ----------
         Future payable - end of period                           $     342         565        683
                                                                    ==========  ========== ==========
</TABLE>

              DEFERRED TAX ASSETS AND LIABILITIES

              XFSI and GALIC agreed to file an election to treat the acquisition
              of the Company as an asset acquisition under the provisions of
              Internal Revenue Code Section 338(h)(10). As a result of that
              election, the tax basis of the Company's assets as of the date of
              acquisition was revalued based upon fair market values as of June
              1, 1995. The principal effect of the election was to establish a
              tax asset on the tax-basis balance sheet of approximately $2.9
              million for the value of the business acquired that is amortizable
              for tax purposes over ten to fifteen years.

              POLICYHOLDER DEPOSITS

              The Company recognizes its liability for policy amounts that are
              not subject to policyholder mortality nor longevity risk at the
              stated contract value, which is the sum of the original deposit
              and accumulated interest, less any withdrawals. The average
              weighted interest crediting rate on the Company's policyholder
              deposits as of December 31, 1998 was 6.05%.

              FUTURE POLICY BENEFITS

              Reserves are held for policy annuity benefits that subject the
              Company to risks to make payments contingent upon the continued
              survival of an individual or couple (longevity risk). These
              reserves are valued at the present value of estimated future
              benefits discounted for interest, expenses, and mortality. The
              assumed mortality is the 1983 Individual Annuity Mortality Tables
              discounted at 5.50% to 8.50%, depending upon year of issue.

              Current mortality benefits payable are recorded for reported
              claims and estimates of amounts incurred but not reported.

              PREMIUM REVENUE

              The Company recognizes premium revenue at the time of issue on
              annuity policies that subject it to longevity risks. Amounts
              collected on annuity policies not subject to longevity risk are
              recorded as increases in the policyholder deposits liability. For
              term and single premium variable life products, premiums are
              recognized as revenue when due.

              FEDERAL INCOME TAXES

              Beginning in 1997, the Company files a consolidated income tax
              return with its immediate parent, CFSLIC. Allocations of federal
              income taxes are based upon separate return calculations.

              Deferred tax assets and liabilities are recognized for the future
              tax consequences attributable to differences between the financial
              statement carrying amount of existing assets and liabilities and
              their respective tax bases and operating loss and tax credit
              carryforwards. Deferred tax assets and liabilities are measured
              using enacted tax rates expected to apply to taxable income in the
              years in which those temporary differences are expected to be
              recovered or settled. The effect on deferred tax assets and
              liabilities of a change in tax rates is recognized in income in
              the period that includes the enactment date.

              RISKS AND UNCERTAINTIES

              In preparing the financial statements, management is required to
              make estimates and assumptions that affect the reported amounts of
              assets and liabilities and disclosures of contingent assets and
              liabilities as of the date of the balance sheet and revenues and
              expenses for the period. Actual results could differ significantly
              from those estimates.

              The following elements of the financial statements are most
              affected by the use of estimates and assumptions:

                  -   Investment valuation
                  -   Amortization of deferred policy acquisition costs
                  -   Amortization of present value of future profits
                  -   Recoverability of goodwill

              The fair value of the Company's investments is subject to the risk
              that interest rates will change and cause a temporary increase or
              decrease in the liquidation value of debt securities. To the
              extent that fluctuations in interest rates cause the cash flows of
              assets and liabilities to change, the Company might have to
              liquidate assets prior to their maturity and recognize a gain or
              loss. Interest rate exposure for the investment portfolio is
              managed through asset/liability management techniques which
              attempt to control the risks presented by differences in the
              probable cash flows and reinvestment of assets with the timing of
              crediting rate changes in the Company's policies and contracts.
              Changes in the estimated prepayments of mortgage-backed securities
              also may cause retrospective changes in the amortization period of
              securities and the related recognition of income.

              The amortization of deferred acquisition costs is based on
              estimates of long-term future gross profits from existing
              policies. These gross profits are dependent upon policy retention
              and lapses, the spread between investment earnings and crediting
              rates, and the level of maintenance expenses. Changes in
              circumstances or estimates may cause retrospective adjustment to
              the periodic amortization expense and the carrying value of the
              deferred expense.

              In a similar manner, the amortization of PVFP is based on
              estimates of long-term future profits from existing and recaptured
              policies. These gross profits are dependent upon policy retention
              and lapses, the spread between investment earnings and crediting
              rates, and the level of maintenance expenses. Changes in
              circumstances or estimates may cause retrospective adjustment to
              the periodic amortization expense and the carrying value of the
              asset.

              The Company has considered the recoverability of goodwill and has
              concluded that no circumstances have occurred which would give
              rise to impairment of goodwill at December 31, 1998.

              FAIR VALUE OF FINANCIAL INSTRUMENTS

              SFAS No. 107, Disclosures About Fair Value of Financial
              Instruments, applies fair value disclosure practices with regard
              to financial instruments, both assets and liabilities, for which
              it is practical to estimate fair value. In cases where quoted
              market prices are not readily available, fair values are based on
              estimates that use present value or other valuation techniques.

              These techniques are significantly affected by the assumptions
              used, including the discount rate and estimates of future cash
              flows. Although fair value estimates are calculated using
              assumptions that management believes are appropriate, changes in
              assumptions could cause these estimates to vary materially. In
              that regard, the derived fair value estimates cannot be
              substantiated by comparison to independent markets and, in many
              cases, might not be realized in the immediate settlement of the
              instruments. SFAS No. 107 excludes certain financial instruments
              and all nonfinancial instruments from its disclosure requirements.
              Because of this, and further because a value of a business is also
              based upon its anticipated earning power, the aggregate fair value
              amounts presented do not represent the underlying value of the
              Company.

              The following methods and assumptions were used by the Company in
              estimating its fair value disclosures for financial instruments:

                  Cash and Cash Equivalents, Short-term Investments,
                      and Accrued Investment Income

                  The carrying value amounts reported in the balance sheets for
                  these instruments approximate their fair values. Short-term
                  debt securities are considered "available-for-sale" and are
                  carried at fair value.

                  Investments Securities and Mortgage Loans
                      (Including Mortgage-backed Securities)

                  Fair values of debt securities are based on quoted market
                  prices, where available. For debt securities not actively
                  traded, fair value estimates are obtained from independent
                  pricing services. In some cases, such as private placements,
                  certain mortgage-backed securities, and mortgage loans, fair
                  values are estimated by discounting expected future cash flows
                  using a current market rate applicable to the yield, credit
                  quality, and maturity of the investments (see note 3 for fair
                  value disclosures).

                  Policy Loans

                  Fair values of policy loans approximate carrying value as the
                  interest rates on the majority of policy loans are reset
                  periodically and therefore approximate current interest rates.

                  Investment Contracts

                  The Company's policy contracts require the beneficiaries to
                  commence receipt of payments by the later of age 85 or 10
                  years after purchase, and substantially all contracts permit
                  earlier surrenders, generally subject to fees and adjustments.
                  Fair values for the Company's liabilities for investment type
                  contracts (policyholder deposits) are estimated as the amount
                  payable on demand. As of December 31, 1998 and 1997, the cash
                  surrender value of policyholder deposits was $4,707,689 and
                  $7,204,647, respectively, less than their stated carrying
                  value. Of the contracts permitting surrender, substantially
                  all provide the option to surrender without fee or adjustment
                  during the 30 days following reset of guaranteed crediting
                  rates. The Company has not determined a practical method to
                  determine the present value of this option.

                  All of the Company's deposit obligations are fully guaranteed
                  by its ultimate parent, GALIC, and the receivable from OakRe
                  equal to the SPDA obligations is guaranteed by OakRe's parent,
                  XFSI.

                  REINSURANCE

              The impact of reinsurance on the December 31, 1998 financial
              statements is not considered material.

              The financing reinsurance agreement entered into with OakRe does
              not meet the conditions for reinsurance accounting under generally
              accepted accounting principles (GAAP). The net assets initially
              transferred to OakRe were established as a receivable and then are
              subsequently increased as interest is accrued on the underlying
              liabilities and decreased as funds are transferred back to the
              Company when policies reach their crediting rate reset date or
              benefits are claimed.

              RECENTLY ADOPTED ACCOUNTING STANDARDS

              On June 1997, the Financial Accounting Standards Board issued SFAS
              No. 130, Reporting Comprehensive Income. SFAS No. 130 establishes
              standards for the reporting and display of comprehensive income
              and its components in the financial statements. SFAS No. 130 is
              effective for the fiscal year beginning after December 15, 1997.
              Reclassification of financial statements for earlier periods
              provided is required for comparative purposes. The Company has
              elected to adopt SFAS No. 130 in 1998. The adoption of SFAS No.
              130 has no impact on the Company's net income or shareholder's
              equity. The Company's only component of accumulated other
              comprehensive income relates to unrealized appreciation and
              depreciation on debt securities.

              RECENTLY ISSUED ACCOUNTING STANDARD

              SFAS No. 133, Accounting for Derivative Instruments and Hedging
              Activities, was issued in June 1998. SFAS No. 133 requires all
              derivative instruments to be recorded on the balance sheet at
              estimated fair value. The Company's present accounting policies
              would apply such accounting treatment only to marketable
              securities as defined under SFAS No. 115, Accounting for Certain
              Investments in Debt and Equity Securities, and to off-balance
              sheet derivative instruments. SFAS No. 133 will broaden the
              definition of derivative instruments to include all classes of
              financial assets and liabilities. It also will require separate
              disclosure of identifiable derivative instruments embedded in
              hybrid securities. Change in the fair value of derivative
              instruments is to be recorded each period either in current
              earnings or other comprehensive income, depending on whether a
              derivative is designed as part of a hedge transaction and, if it
              is, on the type of hedge transaction.

              SFAS No. 133 is effective for the Company beginning January 1,
              2000. The Company's management is currently evaluating the impact
              of SFAS No. 133; at present, the management does not believe it
              will have a material effect on the Company's financial position or
              results of operations.

                  OTHER

              Certain 1997 and 1996 amounts have been reclassified to conform to
              the 1998 presentation.

<TABLE>
<CAPTION>
  (3)   INVESTMENTS

        The Company's investments in debt securities and short-term investments
        are considered available-for-sale and carried at estimated fair value,
        with the aggregate unrealized appreciation or depreciation being
        recorded as a separate component of shareholder's equity. The amortized
        cost, estimated fair value, and carrying value of investments at
        December 31, 1998 and 1997, are as follows:

                                                                              1998
                                         -------------------------------------------------------------------------------
                                                              GROSS           GROSS         ESTIMATED
                                           AMORTIZED       UNREALIZED      UNREALIZED         FAIR          CARRYING
                                              COST            GAINS          LOSSES           VALUE           VALUE
                                         ---------------  --------------  --------------  --------------  --------------
                                                                         (IN THOUSANDS)
<S>                                    <C>                     <C>               <C>           <C>            <C>
        Debt securities:
           U.S. Government
             treasuries                $         100               1               --              101            101
           Collateralized
             mortgage obligations             15,260             161              (32)          15,389         15,389
           Corporate, state,
             municipalities, and
           political subdivisions             83,868           1,733             (433)          85,168         85,168
                                         ---------------  --------------  --------------  --------------  --------------

               Total debt
                 securities                   99,228           1,895             (465)         100,658        100,658

        Mortgage loans (net)                   5,245             204               --            5,449          5,245
        Policy loans                           1,223              --               --            1,223          1,223
                                         ---------------  --------------  --------------  --------------  --------------

               Total investments       $     105,696           2,099             (465)         107,330        107,126
                                         ===============  ==============  ==============  ==============  ==============

        Company's beneficial
           interest in separate
           accounts                    $           2             --                --                2              2
                                         ===============  ==============  ==============  ==============  ==============

</TABLE>
<TABLE>

                                                                              1997
                                         -------------------------------------------------------------------------------
                                                              GROSS           GROSS         ESTIMATED
                                           AMORTIZED       UNREALIZED      UNREALIZED         FAIR          CARRYING
                                              COST            GAINS          LOSSES           VALUE           VALUE
                                         ---------------  --------------  --------------  --------------  --------------
                                                                         (IN THOUSANDS)
<S>                                    <C>                     <C>             <C>             <C>            <C>
        Debt securities:
           U.S. Government
             treasuries                $         100               1               --              101            101
           Collateralized
             mortgage obligations             24,018             305              (64)          24,259         24,259
           Corporate, state,
             municipalities, and
             political subdivisions           72,766           1,500           (1,106)          73,160         73,160
                                         ---------------  --------------  --------------  --------------  --------------

               Total debt
                 securities                   96,884           1,806           (1,170)          97,520         97,520

        Mortgage loans (net)                   1,786             143               --            1,929          1,786
        Policy loans                           1,083              --               --            1,083          1,083
                                         ---------------  --------------  --------------  --------------  --------------

                                       $      99,753           1,949           (1,170)         100,532        100,389
                                         ===============  ==============  ==============  ==============  ==============

        Company's beneficial
           interest in separate
           accounts                    $          --              --               --               --             --
                                         ===============  ==============  ==============  ==============  ==============
</TABLE>

<TABLE>
<CAPTION>
        The amortized cost and estimated fair value of debt securities at
        December 31, 1998, by contractual maturity, are shown below. Expected
        maturities will differ from contractual maturities because borrowers may
        have the right to call or prepay obligations with or without call or
        prepayment penalties. Maturities of mortgage-backed securities will be
        substantially shorter than their contractual maturity because they
        require monthly principal installments and mortgagees may prepay
        principal.

                                                                        ESTIMATED
                                                       AMORTIZED           FAIR
                                                          COST            VALUE
                                                     ---------------  ---------------
                                                             (IN THOUSANDS)
<S>                                                <C>                      <C>
Less than one year                                 $         2,341            2,362
Due after one year through five years                       34,579           35,067
Due after five years through ten years                      32,584           33,321
Due after ten years                                         14,464           14,519
Mortgage-backed securities                                  15,260           15,389
                                                     ---------------  ---------------

         Total                                     $        99,228          100,658
                                                     ===============  ===============
</TABLE>


        At December 31, 1998, approximately 95.1% of the Company's debt
        securities are investment grade or are nonrated but considered to be of
        investment grade. Of the 4.9% noninvestment grade debt securities, 4.3%
        are rated as BB or its equivalent, and 0.6% are rated B or its
        equivalent.

        All debt securities  were income  producing  during the years ended
        December 31,  1998 and 1997. As of  December 31,  1998 and 1997, the
        Company had no impaired investments.

<TABLE>
<CAPTION>
        The components of investment income, realized gains (losses), and
        unrealized appreciation are as follows:

                                                               1998           1997          1996
                                                            ------------  -------------  ------------
                                                                         (IN THOUSANDS)
<S>                                                      <C>                  <C>             <C>
Income on debt securities                                $      6,928         6,575           3,926
Income on short-term investments                                  305           186             243
Income on policy loans                                             92            83              86
Interest on mortgage loans                                        308            32              --
Miscellaneous interest                                              2            --               8
                                                            ------------  -------------  ------------

Total investment income                                         7,635         6,876           4,263

Investment expenses                                              (119)         (115)            (87)
                                                            ------------  -------------  ------------

         Net investment income                           $      7,516         6,761           4,176
                                                            ============  =============  ============

Net realized capital gains (losses) -
    debt securities                                      $        178           158             (28)
                                                            ============  =============  ============

Unrealized appreciation
    is as follows:
       Debt securities                                   $      1,430           633               6
       Short-term investments                                      --             3              --
       Effects on deferred acquisition
         costs amortization                                      (726)         (213)            (69)
       Effects on PVFP amortization                              (192)         (200)             65
                                                            ------------  -------------  ------------


       Unrealized appreciation before income taxes                512           223               2

       Unrealized income tax expenses                            (179)          (78)             (1)
                                                            ------------  -------------  ------------

         Net unrealized appreciation on
           investments                                   $        333           145               1
                                                            ============  =============  ============
</TABLE>

        Proceeds from sales, redemptions, and paydowns of investments in debt
        securities during 1998 were $50,660,583. Gross gains of $591,755 and
        gross losses of $413,588 were realized on those sales. Included in these
        amounts were $133,138 of gross gains and $106,165 of gross losses
        realized on the sale of noninvestment grade securities.

        Proceeds from sales, redemptions, and paydowns for investments in debt
        securities during 1997 were $25,379,783. Gross gains of $166,335 and
        gross losses of $8,658 were realized on those sales. Included in these
        amounts were $47,391 of gross gains and $7,300 of gross losses realized
        on the sale of noninvestment grade securities.

        Proceeds from sales, redemptions, and paydowns for investments in debt
        securities during 1996 were $10,635,608. Gross gains of $16,757 and
        gross losses of $44,311 were realized on those sales. Included in these
        amounts were $1,355 of gross gains realized on the sale of noninvestment
        grade securities.

<TABLE>
<CAPTION>
  (4)   SECURITY GREATER THAN 10% OF SHAREHOLDER'S EQUITY

        As of  December 31,  1998 and 1997, the Company held the following
        individual  security  which  exceeded 10% of  shareholder's equity:

                                                                                     1998             1997
                                                                                ---------------  ---------------
<S>                                                                           <C>                    <C>
Colonial Realty, at carrying value                                            $     1,997,287        2,017,400
                                                                                ===============  ===============
</TABLE>

<TABLE>
<CAPTION>
  (5)   COMPREHENSIVE INCOME

        The components of comprehensive income are as follows:

                                                                                    1998          1997         1996
                                                                                 ------------  ------------ ------------
                                                                                             (IN THOUSANDS)
<S>                                                                            <C>                  <C>          <C>
        Net income                                                             $     810            443          412
                                                                                 ------------  ------------ ------------
        Other comprehensive income (loss), before tax -
            unrealized appreciation (depreciation) on
               investments arising during period:
                 Unrealized appreciation (depreciation)
                     on investments                                                  616            472         (812)
                 Adjustment to deferred acquisition
                   costs attributable to unrealized
                   (appreciation) depreciation                                      (398)          (108)         (67)
                 Adjustment to PVFP attributable to
                   unrealized (appreciation) depreciation                              6           (198)         594
                                                                                 ------------  ------------ ------------

                       Total unrealized appreciation (depreciation) on
                          investments arising during period                          224            166         (285)
                                                                                 ------------  ------------ ------------

        Less reclassification adjustments for realized (gains) losses included
            in net income:
               Adjustment for (gains) losses included in
                 net realized gains (losses) on sales
                 of investments                                                     (178)          (158)          28
               Adjustment for (gains) losses included in
                 amortization of PVFP                                                115             36            2
               Adjustment for (gains) losses included in
                 amortization of deferred acquisition costs                           (2)            67          (21)
                                                                                 ------------  ------------ ------------

                       Total reclassification adjustments for (gains) losses
                          included in net income                                     (65)           (55)           9
                                                                                 ------------  ------------ ------------

        Other comprehensive income (loss), before related income tax
            expense (benefits)                                                       289            221         (294)

        Related income tax expense (benefit)                                         101             77         (103)
                                                                                 ------------  ------------ ------------

                       Other comprehensive income (loss), net of tax                 188            144         (191)
                                                                                 ------------  ------------ ------------

                       Comprehensive income                                    $     998            587          221
                                                                                 ============  ============ ============
</TABLE>

  (6)   POSTRETIREMENT AND POSTEMPLOYMENT BENEFITS

        The Company has no direct employees and no retired employees. All
        personnel used to support the operations of the Company are supplied by
        contract by Cova Life Management Company (CLMC), a wholly owned
        subsidiary of Cova Corporation. The Company is allocated a portion of
        certain health care and life insurance benefits for future retired
        employees of CLMC. In 1998, 1997, and 1996, the Company was allocated a
        portion of benefit costs including severance pay, accumulated vacations,
        and disability benefits. At December 31, 1998, CLMC had no retired
        employees nor any employees fully eligible for retirement, and had no
        disbursements for such benefit commitments. The expense arising from
        these allocations is not material.

<TABLE>
<CAPTION>
  (7)   INCOME TAXES

        The Company will file a consolidated federal income tax return with its
        immediate parent, CFSLIC. Income taxes are recorded in the statements of
        income and directly in certain shareholder's equity accounts. Income
        tax expense for the years ended December 31 was allocated as follows:

                                                                                   1998       1997       1996
                                                                                 ---------  ---------  ---------
                                                                                         (IN THOUSANDS)
<S>                                                                            <C>             <C>        <C>
Statements of income:
    Operating income (excluding realized investment gains and losses)          $    215        250        295
    Realized investment gains (losses)                                               62         55        (10)
                                                                                 ---------  ---------  ---------

         Income tax expense included in the statements of
           income                                                                   277        305        285

Shareholder's equity - change in deferred federal income taxes
    related to unrealized appreciation (depreciation) on securities                 101         77       (103)
                                                                                 ---------  ---------  ---------

         Total income tax expense                                              $    378        382        182
                                                                                 =========  =========  =========
</TABLE>

<TABLE>
<CAPTION>
        The actual federal income tax expense differed from the expected tax
        expense computed by applying the U.S. federal statutory rate to income
        before taxes on income as follows:

                                                        1998                  1997                 1996
                                                --------------------  --------------------  --------------------
                                                                        (IN THOUSANDS)
<S>                                           <C>           <C>      <C>          <C>      <C>          <C>
Computed expected tax expense                 $   380       35.0%    $  262       35.0%    $  244       35.0%
Dividends received deduction - separate
    account                                      (150)     (13.9)        --         --         --         --
Amortization of intangible assets                  39        3.6         39        5.2         37        5.3
Other                                               8        0.8          4        0.5          4        0.6
                                                --------  ----------  --------  ----------  --------  ---------

           Total                              $   277       25.5%    $  305       40.7%    $  285       40.9%
                                                ========  ==========  ========  ==========  ========  ==========
</TABLE>


<TABLE>
<CAPTION>
        The tax effect of temporary differences that give rise to significant
        portions of the deferred tax assets and deferred tax liabilities at
        December 31, 1998 and 1997 are as follows:

                                                                 1998         1997
                                                              ------------ ------------
                                                                   (IN THOUSANDS)
<S>                                                         <C>                 <C>
Deferred tax assets:
    Tax basis of intangible assets purchased                $       624           679
    Liability for commission on recaptures                          120           198
    Policy reserves                                               2,477         1,898
    DAC "Proxy Tax"                                               1,252           977
    Other deferred tax assets                                      (359)           --
                                                              ------------ ------------

           Total deferred tax assets                              4,114         3,752
                                                              ------------ ------------

Deferred tax liabilities:
    Unrealized gains in investments                                 179            78
    PVFP                                                            150           144
    Deferred acquisition costs                                    3,200         2,371
    Other deferred tax liabilities                                   --           117
                                                              ------------ ------------

           Total deferred tax liabilities                         3,529         2,710
                                                              ------------ ------------

           Net deferred tax asset                           $       585         1,042
                                                              ============ ============
</TABLE>

        A valuation allowance is provided when it is more likely than not that
        some portion of the deferred tax assets will not be realized. Management
        believes the deferred tax assets will be fully realized in the future
        based upon consideration of the reversal of existing temporary
        differences, anticipated future earnings, and all other available
        evidence. Accordingly, no valuation allowance was established at
        December 31, 1998 or 1997.

  (8)   RELATED-PARTY TRANSACTIONS

        On December 31, 1997, CLMC and Navisys Incorporated, affiliated
        companies, purchased certain assets of Johnson & Higgins/Kirke Van
        Orsdel, Inc. (J&H/KVI), an unaffiliated Delaware corporation, for
        $2,500,000. The purchased assets are the administrative and service
        systems that provide the marketing, underwriting, claims, and
        administrative functions for the Company's life and annuity products. On
        January 1, 1998, the purchased assets of J&H/KVI were merged into Cova
        Life Administrative Service Company (CLASC). Navisys Incorporated
        purchased 51% of CLASC, the remaining 49% was purchased by CLMC.

         The Company has entered into management, operations, and servicing
         agreements with its affiliated companies. The affiliated companies are
         CLMC, a Delaware Corporation, which provides management services and
         the employees necessary to conduct the activities of the Company; and
         Conning Asset Management, which provides investment advice.
         Additionally, a portion of overhead and other corporate expenses are
         allocated by the Company's ultimate parent, GALIC. CLASC provides
         various services for the Company including underwriting, claims, and
         administrative functions. Expenses and fees paid to affiliated
         companies in 1998, 1997, and 1996 for the Company were $1,587,833,
         $396,806, and $303,694 respectively.

  (9)   STATUTORY SURPLUS AND DIVIDEND RESTRICTION

        GAAP differs in certain respects from accounting practices prescribed or
        permitted by insurance regulatory authorities (statutory accounting
        principles).

        The major differences arise principally from the immediate expense
        recognition of policy acquisition costs and intangible assets for
        statutory reporting, determination of policy reserves based on different
        discount rates and methods, the recognition of deferred taxes under GAAP
        reporting, the nonrecognition of financial reinsurance for GAAP
        reporting, and the establishment of an asset valuation reserve as a
        contingent liability based on the credit quality of the Company's
        investment securities and an interest maintenance reserve as an unearned
        liability to defer the realized gains and losses of fixed income
        investments presumably resulting from changes to interest rates and
        amortize them into income over the remaining life of the investment sold
        under statutory accounting principles. In addition, adjustments to
        record the carrying values of debt securities and certain equity
        securities at estimated fair value are applied only under GAAP reporting
        and capital contributions in the form of notes receivable from an
        affiliated company are not recognized under GAAP reporting.

        Purchase accounting creates another difference as it requires the
        restatement of GAAP assets and liabilities to their established fair
        values, and shareholder's equity to the net purchase price. Statutory
        accounting does not recognize the purchase method of accounting.

<TABLE>
<CAPTION>
        As of December 31, the differences between statutory capital and surplus
        and shareholder's equity determined in conformity with GAAP were as
        follows:

                                                            1998         1997
                                                         ------------ ------------
                                                              (IN THOUSANDS)
<S>                                                    <C>                <C>
Statutory capital and surplus                          $    10,411        10,389
Reconciling items:
    Statutory asset valuation reserve                        1,078         1,151
    Statutory interest maintenance reserve                     190           111
    GAAP investment adjustments to fair value                1,430           636
    GAAP deferred policy acquisition costs                   9,142         6,774
    GAAP basis policy reserves                              (4,670)       (3,871)
    GAAP deferred federal income taxes (net)                   585         1,042
    GAAP guarantee assessment adjustment                    (1,000)       (1,000)
    GAAP goodwill                                            1,813         1,923
    GAAP present value of future profits                       854           900
    GAAP future purchase price payable                        (342)         (565)
    Other                                                       (2)            1
                                                         ------------ ------------

           GAAP shareholder's equity                   $    19,489        17,491
                                                         ============ ============
</TABLE>

                      COVA FINANCIAL LIFE INSURANCE COMPANY
                       (a wholly owned subsidiary of Cova
                   Financial Services Life Insurance Company)

                          Notes to Financial Statements

                        December 31, 1998, 1997, and 1996

        Statutory net loss for the years ended December 31, 1998, 1997, and 1996
        was $142,046, $461,118, and $113,236, respectively.

        The maximum amount of dividends which can be paid by State of California
        insurance companies to shareholders without prior approval of the
        insurance commissioner is the greater of 10% of statutory surplus or
        statutory net gain from operations for the preceding year. The maximum
        dividend permissible during 1998 will be $761,109, which is 10% of the
        Company's December 31, 1998 statutory surplus of $7,611,089.

        The National Association of Insurance Commissioners has developed
        certain risk based capital (RBC) requirements for life insurers. If
        prescribed levels of RBC are not maintained, certain actions may be
        required on the part of the Company or its regulators. At December 31,
        1998, the Company's Total Adjusted Capital and Authorized Control Level
        RBC were $11,488,766 and $1,619,495, respectively. This level of
        adjusted capital qualifies under all tests.

(10)    GUARANTY FUND ASSESSMENTS

        The Company participates with life insurance companies licensed in
        California in an association formed to guaranty benefits to
        policyholders of insolvent life insurance companies. Under state law, as
        a condition for maintaining the Company's authority to issue new
        business, the Company is contingently liable for its share of claims
        covered by the guaranty association for insolvencies incurred through
        1998, but for which assessments have not yet been determined or
        assessed, to a maximum generally of 1% of statutory premiums per annum.

        In November 1998, the National Organization of Life and Health Guaranty
        Associations distributed a study of the major outstanding industry
        insolvencies, with estimates of future assessments by state. Based on
        this study, the Company has accrued a liability for $1.0 million in
        future assessments on insolvencies that occurred before December 31,
        1998. Under the coinsurance agreement between the Company and OakRe (see
        note 1), OakRe is required to reimburse the Company for any future
        assessments that it pays which relate to insolvencies occurring prior to
        June 1, 1995. The Company paid $33,505, $460,167, and $265,760 in
        guaranty fund assessment in 1998, 1997, and 1996, respectively. These
        payments were substantially reimbursed by OakRe.

        At the same time, the Company is liable to OakRe for 80% of any future
        premium tax recoveries that are realized from any such assessments and
        may retain the remaining 20%. The credits to be retained for 1998 were
        not material.




APPENDIX A
ILLUSTRATION OF POLICY VALUES



In  order  to show  you how the  Policy  works,  we  created  some  hypothetical
examples.  We chose two males ages 55 and 70 and a husband  and wife age 65. Our
hypothetical  insureds are in good health which means the Policy would be issued
with standard rates.  The initial premium was $10,000 and is 100% of the Maximum
Premium Limit.

There are three  illustrations  - all of which are based on the  above.  We also
assumed that the  underlying  investment  portfolio had gross rates of return of
0%, 6%, 12%.  This means that the  underlying  investment  portfolio  would earn
these rates of return  before the  deduction of the  advisory fee and  operating
expenses.  When these costs are taken into  account,  the net annual  investment
return  rates (net of an average of .88% for these  charges)  are  approximately
- -.88%, 5.12% and 11.12%.

It is  important  to be aware  that this  illustration  assumes a level  rate of
return for all years.  If the actual  rate of return  moves up and down over the
years  instead  of  remaining  level,  this  may  make a big  difference  in the
long-term  investment  results of your Policy. In order to properly show you how
the Policy  actually  works,  we calculated  values for the Account Value,  Cash
Surrender  Value and the net death  benefit.  The net death benefit is the death
benefit  minus any  outstanding  loans and loan  interest  accrued.  We used the
charges we described in the Expenses  Section of the  Prospectus.  These charges
are:

(1)  mortality  and expense  risk charge equal to an annual rate of 0.90% of the
     Account  Value in the  investment  portfolios  for the  first ten years and
     0.75% after that;

(2)  an  administrative  charge  equal to an annual rate of 0.40% of the Account
     Value;

(3)  a tax expense  charge equal to an annual rate of 0.40% of the Account Value
     for the first 10 years;

(4)  any  surrender  charges  or  deferred  premium  tax  charge  which  may  be
     applicable in determining the Cash Surrender Values; and

(5)  the Policy maintenance charge.

We also deducted for the cost of insurance based on both the current charges and
the guaranteed charges.

There is also a column labeled  "Premiums  Accumulated at 5% Interest Per Year."
This shows how $10,000 grows if it was invested at 5% per year.

We will furnish  you,  upon  request,  a  comparable  personalized  illustration
reflecting the proposed  insured's age, risk  classification,  Face Amount,  the
proposed initial premium,  and reflecting both the current cost of insurance and
the guaranteed cost of insurance.

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                SINGLE LIFE OPTION
                                      MALE, ISSUE AGE 55, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

                                                CURRENT CHARGES*                               GUARANTEED CHARGES**

                   Premiums
   End of         Accumulated                            Cash            Net                           Cash             Net
   Policy       at 5% Interest       Account           Surrender        Death         Account        Surrender         Death
    Year           Per Year           Value              Value         Benefit         Value           Value          Benefit
  _______      _______________    ____________     ______________   __________  _________________  ____________  ________________
<S>   <C>           <C>               <C>                <C>           <C>             <C>             <C>            <C>
      1             10,500            9,652              8,786         27,290          9,526           8,672          27,290
      2             11,025            9,315              8,505         27,290          9,040           8,257          27,290
      3             11,576            8,988              8,232         27,290          8,542           7,827          27,290
      4             12,155            8,673              8,082         27,290          8,029           7,487          27,290
      5             12,763            8,367              7,894         27,290          7,497           7,079          27,290

      6             13,401            8,070              7,707         27,290          6,944           6,637          27,290
      7             14,071            7,784              7,522         27,290          6,363           6,155          27,290
      8             14,775            7,506              7,338         27,290          5,750           5,626          27,290
      9             15,513            7,237              7,157         27,290          5,097           5,044          27,290
     10             16,289            6,977              6,977         27,290          4,398           4,398          27,290

     15             20,789            6,035              6,035         27,290             33              33          27,290
     20             26,533            5,201              5,201         27,290              0               0               0
     25             33,864            4,463              4,463         27,290              0               0               0
     30             43,219            3,809              3,809         27,290              0               0               0
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                SINGLE LIFE OPTION
                                      MALE, ISSUE AGE 55, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>             <C>               <C>           <C>            <C>                  <C>             <C>
      1            10,500          10,233            9,333         27,290         10,107               9,207           27,290
      2            11,025          10,472            9,597         27,290         10,202               9,327           27,290
      3            11,576          10,717            9,867         27,290         10,282               9,432           27,290
      4            12,155          10,968           10,278         27,290         10,346               9,656           27,290
      5            12,763          11,227           10,652         27,290         10,391               9,816           27,290

      6            13,401          11,492           11,032         27,290         10,415               9,955           27,290
      7            14,071          11,764           11,419         27,290         10,413              10,068           27,290
      8            14,775          12,043           11,813         27,290         10,380              10,150           27,290
      9            15,513          12,329           12,214         27,290         10,311              10,196           27,290
     10            16,289          12,623           12,623         27,290         10,201              10,201           27,290

     15            20,789          14,798           14,798         27,290          9,247               9,247           27,290
     20            26,533          17,375           17,375         27,290          5,706               5,706           27,290
     25            33,864          20,429           20,429         27,290              0                   0                0
     30            43,219          24,048           24,048         27,290              0                   0                0
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                SINGLE LIFE OPTION
                                      MALE, ISSUE AGE 55, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $27,290
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>             <C>               <C>           <C>            <C>                  <C>             <C>
      1            10,500          10,814            9,914         27,290         10,689               9,789           27,290
      2            11,025          11,696           10,821         27,290         11,432              10,557           27,290
      3            11,576          12,653           11,803         27,290         12,236              11,386           27,290
      4            12,155          13,691           13,001         27,290         13,107              12,417           27,290
      5            12,763          14,816           14,241         27,290         14,053              13,478           27,290

      6            13,401          16,036           15,576         27,290         15,082              14,622           27,290
      7            14,071          17,359           17,014         27,290         16,206              15,861           27,290
      8            14,775          18,793           18,563         27,290         17,436              17,206           27,290
      9            15,513          20,349           20,234         27,290         18,786              18,671           27,290
     10            16,289          22,038           22,038         27,290         20,275              20,275           27,290

     15            20,789          34,341           34,341         39,836         31,497              31,497           36,536
     20            26,533          53,745           53,745         57,507         49,250              49,250           52,698
     25            33,864          84,916           84,916         89,162         77,815              77,815           81,706
     30            43,219         132,870          132,870        139,514        121,637             121,637          127,719
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                SINGLE LIFE OPTION
                                      MALE, ISSUE AGE 70, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>              <C>              <C>           <C>             <C>                 <C>             <C>
      1            10,500           9,652            8,786         17,020          9,418               8,575           17,020
      2            11,025           9,315            8,505         17,020          8,795               8,034           17,020
      3            11,576           8,988            8,232         17,020          8,119               7,443           17,020
      4            12,155           8,673            8,082         17,020          7,378               6,884           17,020
      5            12,763           8,367            7,894         17,020          6,556               6,196           17,020

      6            13,401           8,070            7,707         17,020          5,637               5,395           17,020
      7            14,071           7,784            7,522         17,020          4,601               4,459           17,020
      8            14,775           7,506            7,338         17,020          3,427               3,361           17,020
      9            15,513           7,237            7,157         17,020          2,086               2,070           17,020
     10            16,289           6,977            6,977         17,020            541                 541           17,020

     15            20,789           6,035            6,035         17,020              0                   0                0
     20            26,533           5,201            5,201         17,020              0                   0                0
     25            33,864           4,463            4,463         17,020              0                   0                0
     30            43,219           3,809            3,809         17,020              0                   0                0
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                SINGLE LIFE OPTION
                                      MALE, ISSUE AGE 70, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>             <C>               <C>           <C>            <C>                  <C>             <C>
      1            10,500          10,233            9,333         17,020         10,004               9,104           17,020
      2            11,025          10,472            9,597         17,020          9,980               9,107           17,020
      3            11,576          10,717            9,867         17,020          9,919               9,076           17,020
      4            12,155          10,968           10,278         17,020          9,813               9,137           17,020
      5            12,763          11,227           10,652         17,020          9,655               9,101           17,020

      6            13,401          11,492           11,032         17,020          9,432               9,001           17,020
      7            14,071          11,764           11,419         17,020          9,134               8,822           17,020
      8            14,775          12,043           11,813         17,020          8,747               8,548           17,020
      9            15,513          12,329           12,214         17,020          8,250               8,157           17,020
     10            16,289          12,623           12,623         17,020          7,620               7,620           17,020

     15            20,789          14,798           14,798         17,020            935                 935           17,020
     20            26,533          17,375           17,375         18,244              0                   0                0
     25            33,864          20,516           20,516         20,721              0                   0                0
     30            43,219          24,306           24,306         24,550              0                   0                0
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                SINGLE LIFE OPTION
                                      MALE, ISSUE AGE 70, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $17,020
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>             <C>               <C>           <C>            <C>                  <C>             <C>
      1            10,500          10,814            9,914         17,020         10,591               9,691           17,020
      2            11,025          11,696           10,821         17,020         11,237              10,362           17,020
      3            11,576          12,653           11,803         17,020         11,948              11,098           17,020
      4            12,155          13,690           13,000         17,020         12,737              12,047           17,020
      5            12,763          14,815           14,240         17,020         13,622              13,047           17,020

      6            13,401          16,042           15,582         17,020         14,630              14,170           17,020
      7            14,071          17,413           17,068         18,284         15,794              15,449           17,020
      8            14,775          18,900           18,670         19,845         17,131              16,901           17,988
      9            15,513          20,508           20,393         21,533         18,586              18,471           19,516
     10            16,289          22,248           22,248         23,360         20,160              20,160           21,168

     15            20,789          34,630           34,630         36,361         31,332              31,332           32,899
     20            26,533          53,891           53,891         56,586         48,036              48,036           50,437
     25            33,864          84,461           84,461         85,305         74,568              74,568           75,314
     30            43,219         132,649          132,649        133,976        116,592             116,592          117,758
<FN>
*  These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                 JOINT LIFE OPTION
                           MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>              <C>              <C>           <C>             <C>                 <C>             <C>
      1            10,500           9,710            8,839         30,490          9,710               8,839           30,490
      2            11,025           9,417            8,597         30,490          9,417               8,597           30,490
      3            11,576           9,119            8,351         30,490          9,117               8,349           30,490
      4            12,155           8,830            8,228         30,490          8,808               8,208           30,490
      5            12,763           8,549            8,065         30,490          8,487               8,007           30,490

      6            13,401           8,276            7,903         30,490          8,149               7,782           30,490
      7            14,071           8,011            7,741         30,490          7,788               7,526           30,490
      8            14,775           7,754            7,580         30,490          7,396               7,231           30,490
      9            15,513           7,503            7,419         30,490          6,962               6,885           30,490
     10            16,289           7,260            7,260         30,490          6,471               6,471           30,490

     15            20,789           6,399            6,399         30,490          2,750               2,750           30,490
     20            26,533           5,622            5,622         30,490              0                   0                0
     25            33,864           4,923            4,923         30,490              0                   0                0
     30            43,219           4,292            4,292         30,490              0                   0                0
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                 JOINT LIFE OPTION
                           MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>             <C>               <C>           <C>            <C>                  <C>             <C>
      1            10,500          10,295            9,395         30,490         10,295               9,395           30,490
      2            11,025          10,589            9,714         30,490         10,589               9,714           30,490
      3            11,576          10,879           10,029         30,490         10,879              10,029           30,490
      4            12,155          11,174           10,484         30,490         11,165              10,475           30,490
      5            12,763          11,478           10,903         30,490         11,442              10,867           30,490

      6            13,401          11,791           11,331         30,490         11,709              11,249           30,490
      7            14,071          12,114           11,769         30,490         11,960              11,615           30,490
      8            14,775          12,446           12,216         30,490         12,188              11,958           30,490
      9            15,513          12,787           12,672         30,490         12,386              12,271           30,490
     10            16,289          13,140           13,140         30,490         12,543              12,543           30,490

     15            20,789          15,684           15,684         30,490         12,860              12,860           30,490
     20            26,533          18,752           18,752         30,490          9,240               9,240           30,490
     25            33,864          22,452           22,452         30,490              0                   0                0
     30            43,219          26,915           26,915         30,490              0                   0                0
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS.

THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN
DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN
BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>

<TABLE>
<CAPTION>
APPENDIX A
ILLUSTRATION OF POLICY VALUES (continued)

                                       COVA FINANCIAL LIFE INSURANCE COMPANY
                                  MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE
                                             HYPOTHETICAL ILLUSTRATION
                                                 JOINT LIFE OPTION
                           MALE, ISSUE AGE 65, FEMALE, ISSUE AGE 65, STANDARD RATE CLASS
                                   $10,000 SINGLE PREMIUM FACE AMOUNT OF $28,020
                            ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12%

                                             CURRENT CHARGES*                              GUARANTEED CHARGES**

                 Premiums
   End of       Accumulated                          Cash            Net                               Cash             Net
   Policy     at 5% Interest       Account         Surrender        Death         Account            Surrender         Death
    Year         Per Year           Value            Value         Benefit         Value               Value          Benefit
  _______     _______________   ____________    _____________    _________  __________________    ______________    _________
<S>   <C>          <C>             <C>               <C>           <C>            <C>                  <C>             <C>
      1            10,500          10,880            9,980         30,490         10,880               9,980           30,490
      2            11,025          11,829           10,954         30,490         11,829              10,954           30,490
      3            11,576          12,854           12,004         30,490         12,854              12,004           30,490
      4            12,155          13,960           13,270         30,490         13,960              13,270           30,490
      5            12,763          15,161           14,586         30,490         15,154              14,579           30,490

      6            13,401          16,467           16,007         30,490         16,445              15,985           30,490
      7            14,071          17,889           17,544         30,490         17,841              17,496           30,490
      8            14,775          19,437           19,207         30,490         19,352              19,122           30,490
      9            15,513          21,121           21,006         30,490         20,989              20,874           30,490
     10            16,289          22,953           22,953         30,490         22,768              22,768           30,490

     15            20,789          36,433           36,433         38,255         36,063              36,063           37,866
     20            26,533          57,827           57,827         60,719         57,143              57,143           60,001
     25            33,864          91,839           91,839         96,431         89,183              89,183           93,642
     30            43,219         145,871          145,871        147,329        139,206             139,206          140,598
<FN>
* These values reflect investment results using current cost of insurance rates.

** These values reflect investment results using guaranteed cost of insurance rates.

THE HYPOTHETICAL INVESTMENT RESULTS SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND DO NOT
REPRESENT PAST OR FUTURE INVESTMENT RESULTS. THE NET DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A
CONTRACT MAY BE MORE OR LESS THAN THOSE SHOWN DEPENDING UPON ACTUAL INVESTMENT RESULTS. NO REPRESENTATION CAN BE
MADE THAT THIS HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
</FN>
</TABLE>





                                  [Back Cover]




                                      COVA
                     Cova Financial Life Insurance Company




                         Marketing and Executive Office
                           One Tower Lane, Suite 3000
                        Oakbrook Terrace, IL 60181-4644
                                  800-523-1661




                             Annuity Service Office
                                 P.O. Box 10366
                              Des Moines, IA 50306
                                  800-343-8496









CC-4054          Policy Form Series XLCC-648, XLCC-833        21-SPVL CA (5/99)


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission